[HEVEA] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 8.52%
YoY- 117.07%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 439,654 501,473 552,786 532,138 434,040 393,051 371,759 2.83%
PBT 14,739 38,609 96,285 91,799 38,892 28,281 13,298 1.72%
Tax 1,570 2,762 -10,575 -11,680 -1,983 -1,654 1,396 1.97%
NP 16,309 41,371 85,710 80,119 36,909 26,627 14,694 1.75%
-
NP to SH 16,309 41,371 85,710 80,119 36,909 26,627 14,694 1.75%
-
Tax Rate -10.65% -7.15% 10.98% 12.72% 5.10% 5.85% -10.50% -
Total Cost 423,345 460,102 467,076 452,019 397,131 366,424 357,065 2.87%
-
Net Worth 437,295 458,270 441,329 366,882 198,946 237,816 211,632 12.85%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 20,152 25,772 21,324 5,536 368 1,808 9 261.48%
Div Payout % 123.56% 62.30% 24.88% 6.91% 1.00% 6.79% 0.06% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 437,295 458,270 441,329 366,882 198,946 237,816 211,632 12.85%
NOSH 560,634 558,940 531,722 447,417 99,473 90,424 90,441 35.51%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.71% 8.25% 15.51% 15.06% 8.50% 6.77% 3.95% -
ROE 3.73% 9.03% 19.42% 21.84% 18.55% 11.20% 6.94% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 78.42 89.73 103.96 118.94 436.34 434.67 411.05 -24.11%
EPS 2.91 7.40 16.12 17.91 37.10 29.45 16.25 -24.91%
DPS 3.60 4.61 4.01 1.24 0.37 2.00 0.01 166.59%
NAPS 0.78 0.82 0.83 0.82 2.00 2.63 2.34 -16.72%
Adjusted Per Share Value based on latest NOSH - 447,417
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 77.22 88.08 97.09 93.46 76.23 69.03 65.29 2.83%
EPS 2.86 7.27 15.05 14.07 6.48 4.68 2.58 1.73%
DPS 3.54 4.53 3.75 0.97 0.06 0.32 0.00 -
NAPS 0.768 0.8049 0.7751 0.6444 0.3494 0.4177 0.3717 12.85%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.64 0.78 1.41 1.19 3.11 1.45 0.635 -
P/RPS 0.82 0.87 1.36 1.00 0.71 0.33 0.15 32.70%
P/EPS 22.00 10.54 8.75 6.65 8.38 4.92 3.91 33.34%
EY 4.55 9.49 11.43 15.05 11.93 20.31 25.59 -25.00%
DY 5.63 5.91 2.84 1.04 0.12 1.38 0.02 155.89%
P/NAPS 0.82 0.95 1.70 1.45 1.56 0.55 0.27 20.32%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 24/05/18 23/05/17 27/05/16 25/05/15 22/05/14 30/05/13 -
Price 0.69 0.97 1.39 1.18 3.15 1.52 0.81 -
P/RPS 0.88 1.08 1.34 0.99 0.72 0.35 0.20 27.99%
P/EPS 23.72 13.10 8.62 6.59 8.49 5.16 4.99 29.65%
EY 4.22 7.63 11.60 15.18 11.78 19.37 20.06 -22.87%
DY 5.22 4.75 2.89 1.05 0.12 1.32 0.01 183.62%
P/NAPS 0.88 1.18 1.67 1.44 1.58 0.58 0.35 16.60%

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