[HEVEA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 16.48%
YoY- 68.72%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 566,345 542,524 438,515 405,439 369,712 387,099 364,926 7.59%
PBT 96,329 93,203 46,459 32,672 17,181 7,067 16,967 33.52%
Tax -9,458 -13,965 -2,009 -1,657 1,202 -889 -2,478 24.98%
NP 86,871 79,238 44,450 31,015 18,383 6,178 14,489 34.74%
-
NP to SH 86,871 79,238 44,450 31,015 18,383 6,178 14,489 34.74%
-
Tax Rate 9.82% 14.98% 4.32% 5.07% -7.00% 12.58% 14.60% -
Total Cost 479,474 463,286 394,065 374,424 351,329 380,921 350,437 5.35%
-
Net Worth 442,720 382,439 202,806 251,531 216,045 196,663 190,989 15.02%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 23,940 10,948 875 1,808 - 9 - -
Div Payout % 27.56% 13.82% 1.97% 5.83% - 0.15% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 442,720 382,439 202,806 251,531 216,045 196,663 190,989 15.02%
NOSH 533,398 455,285 101,403 94,560 90,395 90,212 90,089 34.46%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.34% 14.61% 10.14% 7.65% 4.97% 1.60% 3.97% -
ROE 19.62% 20.72% 21.92% 12.33% 8.51% 3.14% 7.59% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 106.18 119.16 432.45 428.76 408.99 429.10 405.07 -19.98%
EPS 16.29 17.40 43.83 32.80 20.34 6.85 16.08 0.21%
DPS 4.49 2.40 0.87 1.91 0.00 0.01 0.00 -
NAPS 0.83 0.84 2.00 2.66 2.39 2.18 2.12 -14.45%
Adjusted Per Share Value based on latest NOSH - 94,560
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 99.47 95.29 77.02 71.21 64.93 67.99 64.09 7.59%
EPS 15.26 13.92 7.81 5.45 3.23 1.09 2.54 34.79%
DPS 4.20 1.92 0.15 0.32 0.00 0.00 0.00 -
NAPS 0.7776 0.6717 0.3562 0.4418 0.3794 0.3454 0.3354 15.02%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.41 1.19 3.48 1.40 0.715 0.52 0.71 -
P/RPS 1.33 1.00 0.80 0.33 0.17 0.12 0.18 39.51%
P/EPS 8.66 6.84 7.94 4.27 3.52 7.59 4.41 11.89%
EY 11.55 14.63 12.60 23.43 28.44 13.17 22.65 -10.60%
DY 3.18 2.02 0.25 1.37 0.00 0.02 0.00 -
P/NAPS 1.70 1.42 1.74 0.53 0.30 0.24 0.33 31.38%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 -
Price 1.75 1.18 0.94 1.80 0.74 0.56 0.62 -
P/RPS 1.65 0.99 0.22 0.42 0.18 0.13 0.15 49.07%
P/EPS 10.75 6.78 2.14 5.49 3.64 8.18 3.86 18.59%
EY 9.31 14.75 46.63 18.22 27.48 12.23 25.94 -15.68%
DY 2.56 2.04 0.93 1.06 0.00 0.02 0.00 -
P/NAPS 2.11 1.40 0.47 0.68 0.31 0.26 0.29 39.16%

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