[HEVEA] QoQ Annualized Quarter 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- 17.68%
YoY- 74.07%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 423,182 418,752 391,939 379,164 396,182 414,308 372,597 8.88%
PBT 33,508 31,152 23,951 18,770 16,066 13,836 13,977 79.41%
Tax -2,022 -2,180 -1,492 -1,853 -1,690 -1,532 1,500 -
NP 31,486 28,972 22,459 16,917 14,376 12,304 15,477 60.76%
-
NP to SH 31,486 28,972 22,459 16,917 14,376 12,304 15,477 60.76%
-
Tax Rate 6.03% 7.00% 6.23% 9.87% 10.52% 11.07% -10.73% -
Total Cost 391,696 389,780 369,480 362,246 381,806 402,004 357,120 6.37%
-
Net Worth 251,660 237,816 231,416 221,407 216,092 211,632 208,804 13.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,807 - - - - -
Div Payout % - - 8.05% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 251,660 237,816 231,416 221,407 216,092 211,632 208,804 13.29%
NOSH 94,609 90,424 90,397 90,370 90,415 90,441 90,391 3.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.44% 6.92% 5.73% 4.46% 3.63% 2.97% 4.15% -
ROE 12.51% 12.18% 9.71% 7.64% 6.65% 5.81% 7.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 447.29 463.10 433.57 419.57 438.18 458.10 412.20 5.61%
EPS 33.28 32.04 24.84 18.72 15.90 13.60 17.12 55.94%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.63 2.56 2.45 2.39 2.34 2.31 9.89%
Adjusted Per Share Value based on latest NOSH - 90,460
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 74.54 73.76 69.03 66.78 69.78 72.97 65.63 8.88%
EPS 5.55 5.10 3.96 2.98 2.53 2.17 2.73 60.68%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.4433 0.4189 0.4076 0.39 0.3806 0.3728 0.3678 13.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.45 1.36 0.78 0.715 0.635 0.48 -
P/RPS 0.31 0.31 0.31 0.19 0.16 0.14 0.12 88.60%
P/EPS 4.21 4.53 5.47 4.17 4.50 4.67 2.80 31.34%
EY 23.77 22.10 18.27 24.00 22.24 21.42 35.67 -23.76%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.53 0.32 0.30 0.27 0.21 85.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 13/11/13 22/08/13 30/05/13 26/02/13 -
Price 1.80 1.52 1.31 0.885 0.74 0.81 0.465 -
P/RPS 0.40 0.33 0.30 0.21 0.17 0.18 0.11 137.03%
P/EPS 5.41 4.74 5.27 4.73 4.65 5.95 2.72 58.35%
EY 18.49 21.08 18.97 21.15 21.49 16.80 36.82 -36.90%
DY 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.51 0.36 0.31 0.35 0.20 126.61%

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