[HEVEA] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 62.51%
YoY- 9.0%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 121,943 126,030 132,676 145,220 151,019 115,106 107,566 2.11%
PBT 7,170 3,406 10,199 29,561 30,295 9,031 9,872 -5.18%
Tax 136 3,487 5,307 -1,555 -4,602 -420 -102 -
NP 7,306 6,893 15,506 28,006 25,693 8,611 9,770 -4.72%
-
NP to SH 7,306 6,893 15,506 28,006 25,693 8,611 9,770 -4.72%
-
Tax Rate -1.90% -102.38% -52.03% 5.26% 15.19% 4.65% 1.03% -
Total Cost 114,637 119,137 117,170 117,214 125,326 106,495 97,796 2.68%
-
Net Worth 432,421 442,244 447,085 402,089 344,212 198,950 180,864 15.62%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,615 6,717 8,618 9,350 3,073 368 1,808 20.77%
Div Payout % 76.87% 97.46% 55.58% 33.39% 11.96% 4.27% 18.51% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 432,421 442,244 447,085 402,089 344,212 198,950 180,864 15.62%
NOSH 563,704 560,634 558,578 467,545 409,776 99,475 90,432 35.64%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.99% 5.47% 11.69% 19.29% 17.01% 7.48% 9.08% -
ROE 1.69% 1.56% 3.47% 6.97% 7.46% 4.33% 5.40% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.71 22.51 24.63 31.06 36.85 115.71 118.95 -24.67%
EPS 1.30 1.23 2.88 5.99 6.27 2.26 10.18 -29.02%
DPS 1.00 1.20 1.60 2.00 0.75 0.37 2.00 -10.90%
NAPS 0.77 0.79 0.83 0.86 0.84 2.00 2.00 -14.70%
Adjusted Per Share Value based on latest NOSH - 467,545
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.48 22.20 23.37 25.58 26.60 20.27 18.95 2.10%
EPS 1.29 1.21 2.73 4.93 4.53 1.52 1.72 -4.67%
DPS 0.99 1.18 1.52 1.65 0.54 0.06 0.32 20.70%
NAPS 0.7616 0.7789 0.7875 0.7082 0.6063 0.3504 0.3186 15.62%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.54 0.61 1.19 1.50 1.62 1.66 1.36 -
P/RPS 2.49 2.71 4.83 4.83 4.40 1.43 1.14 13.89%
P/EPS 41.51 49.54 41.34 25.04 25.84 19.18 12.59 21.98%
EY 2.41 2.02 2.42 3.99 3.87 5.21 7.94 -18.01%
DY 1.85 1.97 1.34 1.33 0.46 0.22 1.47 3.90%
P/NAPS 0.70 0.77 1.43 1.74 1.93 0.83 0.68 0.48%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 27/02/18 24/02/17 24/02/16 25/02/15 25/02/14 -
Price 0.42 0.60 0.91 1.54 1.40 2.73 1.31 -
P/RPS 1.93 2.67 3.69 4.96 3.80 2.36 1.10 9.81%
P/EPS 32.28 48.73 31.61 25.71 22.33 31.54 12.13 17.70%
EY 3.10 2.05 3.16 3.89 4.48 3.17 8.25 -15.04%
DY 2.38 2.00 1.76 1.30 0.54 0.14 1.53 7.63%
P/NAPS 0.55 0.76 1.10 1.79 1.67 1.37 0.66 -2.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment