[HEVEA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 8.19%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 540,045 502,600 422,355 391,940 372,597 373,049 363,137 6.83%
PBT 90,295 82,787 32,080 23,952 13,861 3,894 28,405 21.23%
Tax -9,627 -8,960 -1,904 -1,492 1,498 -533 -2,699 23.58%
NP 80,668 73,827 30,176 22,460 15,359 3,361 25,706 20.97%
-
NP to SH 80,668 73,827 30,176 22,460 15,359 3,361 25,706 20.97%
-
Tax Rate 10.66% 10.82% 5.94% 6.23% -10.81% 13.69% 9.50% -
Total Cost 459,377 428,773 392,179 369,480 357,238 369,688 337,431 5.27%
-
Net Worth 402,089 344,212 198,950 180,864 207,810 194,167 180,887 14.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 21,324 5,536 368 1,808 9 - - -
Div Payout % 26.43% 7.50% 1.22% 8.05% 0.06% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 402,089 344,212 198,950 180,864 207,810 194,167 180,887 14.22%
NOSH 467,545 409,776 99,475 90,432 90,352 90,310 90,443 31.46%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.94% 14.69% 7.14% 5.73% 4.12% 0.90% 7.08% -
ROE 20.06% 21.45% 15.17% 12.42% 7.39% 1.73% 14.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 115.51 122.65 424.58 433.41 412.38 413.07 401.51 -18.73%
EPS 17.25 18.02 30.34 24.84 17.00 3.72 28.42 -7.97%
DPS 4.56 1.35 0.37 2.00 0.01 0.00 0.00 -
NAPS 0.86 0.84 2.00 2.00 2.30 2.15 2.00 -13.11%
Adjusted Per Share Value based on latest NOSH - 90,432
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 95.12 88.53 74.39 69.03 65.63 65.71 63.96 6.83%
EPS 14.21 13.00 5.32 3.96 2.71 0.59 4.53 20.96%
DPS 3.76 0.98 0.06 0.32 0.00 0.00 0.00 -
NAPS 0.7082 0.6063 0.3504 0.3186 0.366 0.342 0.3186 14.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.50 1.62 1.66 1.36 0.48 0.54 0.80 -
P/RPS 1.30 1.32 0.39 0.31 0.12 0.13 0.20 36.57%
P/EPS 8.69 8.99 5.47 5.48 2.82 14.51 2.81 20.68%
EY 11.50 11.12 18.27 18.26 35.41 6.89 35.53 -17.12%
DY 3.04 0.83 0.22 1.47 0.02 0.00 0.00 -
P/NAPS 1.74 1.93 0.83 0.68 0.21 0.25 0.40 27.73%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 25/02/15 25/02/14 26/02/13 23/02/12 24/02/11 -
Price 1.54 1.40 2.73 1.31 0.465 0.57 1.01 -
P/RPS 1.33 1.14 0.64 0.30 0.11 0.14 0.25 32.09%
P/EPS 8.93 7.77 9.00 5.27 2.74 15.32 3.55 16.60%
EY 11.20 12.87 11.11 18.96 36.56 6.53 28.14 -14.22%
DY 2.96 0.97 0.14 1.53 0.02 0.00 0.00 -
P/NAPS 1.79 1.67 1.37 0.66 0.20 0.27 0.51 23.25%

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