[HEVEA] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3.7%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 544,663 540,045 502,600 422,355 391,940 372,597 373,049 6.50%
PBT 65,816 90,295 82,787 32,080 23,952 13,861 3,894 60.12%
Tax -1,513 -9,627 -8,960 -1,904 -1,492 1,498 -533 18.97%
NP 64,303 80,668 73,827 30,176 22,460 15,359 3,361 63.46%
-
NP to SH 64,303 80,668 73,827 30,176 22,460 15,359 3,361 63.46%
-
Tax Rate 2.30% 10.66% 10.82% 5.94% 6.23% -10.81% 13.69% -
Total Cost 480,360 459,377 428,773 392,179 369,480 357,238 369,688 4.45%
-
Net Worth 447,085 402,089 344,212 198,950 180,864 207,810 194,167 14.89%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 25,772 21,324 5,536 368 1,808 9 - -
Div Payout % 40.08% 26.43% 7.50% 1.22% 8.05% 0.06% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 447,085 402,089 344,212 198,950 180,864 207,810 194,167 14.89%
NOSH 558,578 467,545 409,776 99,475 90,432 90,352 90,310 35.44%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.81% 14.94% 14.69% 7.14% 5.73% 4.12% 0.90% -
ROE 14.38% 20.06% 21.45% 15.17% 12.42% 7.39% 1.73% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 101.12 115.51 122.65 424.58 433.41 412.38 413.07 -20.89%
EPS 11.94 17.25 18.02 30.34 24.84 17.00 3.72 21.43%
DPS 4.80 4.56 1.35 0.37 2.00 0.01 0.00 -
NAPS 0.83 0.86 0.84 2.00 2.00 2.30 2.15 -14.65%
Adjusted Per Share Value based on latest NOSH - 99,475
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 95.93 95.12 88.53 74.39 69.03 65.63 65.71 6.50%
EPS 11.33 14.21 13.00 5.32 3.96 2.71 0.59 63.56%
DPS 4.54 3.76 0.98 0.06 0.32 0.00 0.00 -
NAPS 0.7875 0.7082 0.6063 0.3504 0.3186 0.366 0.342 14.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.19 1.50 1.62 1.66 1.36 0.48 0.54 -
P/RPS 1.18 1.30 1.32 0.39 0.31 0.12 0.13 44.38%
P/EPS 9.97 8.69 8.99 5.47 5.48 2.82 14.51 -6.05%
EY 10.03 11.50 11.12 18.27 18.26 35.41 6.89 6.45%
DY 4.03 3.04 0.83 0.22 1.47 0.02 0.00 -
P/NAPS 1.43 1.74 1.93 0.83 0.68 0.21 0.25 33.69%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 24/02/16 25/02/15 25/02/14 26/02/13 23/02/12 -
Price 0.91 1.54 1.40 2.73 1.31 0.465 0.57 -
P/RPS 0.90 1.33 1.14 0.64 0.30 0.11 0.14 36.32%
P/EPS 7.62 8.93 7.77 9.00 5.27 2.74 15.32 -10.97%
EY 13.12 11.20 12.87 11.11 18.96 36.56 6.53 12.32%
DY 5.27 2.96 0.97 0.14 1.53 0.02 0.00 -
P/NAPS 1.10 1.79 1.67 1.37 0.66 0.20 0.27 26.35%

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