[HEVEA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.93%
YoY- 103.59%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 545,844 466,687 414,815 373,463 379,697 378,528 355,055 7.42%
PBT 91,029 61,523 32,921 19,646 11,538 10,807 25,954 23.23%
Tax -12,674 -4,778 -1,586 1,114 -1,341 -2,318 2,818 -
NP 78,355 56,745 31,335 20,760 10,197 8,489 28,772 18.15%
-
NP to SH 78,355 56,745 31,335 20,760 10,197 8,489 28,772 18.15%
-
Tax Rate 13.92% 7.77% 4.82% -5.67% 11.62% 21.45% -10.86% -
Total Cost 467,489 409,942 383,480 352,703 369,500 370,039 326,283 6.17%
-
Net Worth 395,893 0 199,008 221,628 200,441 190,752 182,515 13.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,046 2,831 1,808 - 9 - - -
Div Payout % 19.20% 4.99% 5.77% - 0.09% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 395,893 0 199,008 221,628 200,441 190,752 182,515 13.76%
NOSH 465,756 391,274 99,504 90,460 90,289 90,404 90,353 31.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.35% 12.16% 7.55% 5.56% 2.69% 2.24% 8.10% -
ROE 19.79% 0.00% 15.75% 9.37% 5.09% 4.45% 15.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.20 119.27 416.88 412.85 420.54 418.71 392.96 -18.24%
EPS 16.82 14.50 31.49 22.95 11.29 9.39 31.84 -10.08%
DPS 3.23 0.72 1.82 0.00 0.01 0.00 0.00 -
NAPS 0.85 0.00 2.00 2.45 2.22 2.11 2.02 -13.42%
Adjusted Per Share Value based on latest NOSH - 90,460
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 95.87 81.97 72.86 65.59 66.69 66.48 62.36 7.42%
EPS 13.76 9.97 5.50 3.65 1.79 1.49 5.05 18.16%
DPS 2.64 0.50 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.6953 0.00 0.3495 0.3893 0.352 0.335 0.3206 13.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.20 1.19 1.98 0.78 0.50 0.49 0.61 -
P/RPS 1.02 1.00 0.47 0.19 0.12 0.12 0.16 36.13%
P/EPS 7.13 8.21 6.29 3.40 4.43 5.22 1.92 24.41%
EY 14.02 12.19 15.90 29.42 22.59 19.16 52.20 -19.65%
DY 2.69 0.61 0.92 0.00 0.02 0.00 0.00 -
P/NAPS 1.41 0.00 0.99 0.32 0.23 0.23 0.30 29.39%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 19/11/10 -
Price 1.51 1.36 1.73 0.885 0.52 0.57 0.63 -
P/RPS 1.29 1.14 0.41 0.21 0.12 0.14 0.16 41.55%
P/EPS 8.98 9.38 5.49 3.86 4.60 6.07 1.98 28.62%
EY 11.14 10.66 18.20 25.93 21.72 16.47 50.55 -22.26%
DY 2.14 0.53 1.05 0.00 0.02 0.00 0.00 -
P/NAPS 1.78 0.00 0.87 0.36 0.23 0.27 0.31 33.78%

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