[HEVEA] QoQ Annualized Quarter 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- 4.95%
YoY- 34.36%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 468,774 455,502 465,492 422,355 409,665 423,182 418,752 7.80%
PBT 69,989 62,268 58,400 32,081 30,732 33,508 31,152 71.45%
Tax -5,810 -2,230 -2,496 -1,905 -1,980 -2,022 -2,180 92.11%
NP 64,178 60,038 55,904 30,176 28,752 31,486 28,972 69.84%
-
NP to SH 64,178 60,038 55,904 30,176 28,752 31,486 28,972 69.84%
-
Tax Rate 8.30% 3.58% 4.27% 5.94% 6.44% 6.03% 7.00% -
Total Cost 404,596 395,464 409,588 392,179 380,913 391,696 389,780 2.51%
-
Net Worth 320,893 202,755 284,493 70,601 261,472 251,660 237,816 22.08%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,217 1,013 - 367 - - - -
Div Payout % 8.13% 1.69% - 1.22% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 320,893 202,755 284,493 70,601 261,472 251,660 237,816 22.08%
NOSH 391,333 101,377 99,473 99,438 99,419 94,609 90,424 165.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.69% 13.18% 12.01% 7.14% 7.02% 7.44% 6.92% -
ROE 20.00% 29.61% 19.65% 42.74% 11.00% 12.51% 12.18% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 119.79 449.31 467.96 424.74 412.06 447.29 463.10 -59.36%
EPS 16.40 14.94 56.20 7.93 28.92 33.28 32.04 -35.98%
DPS 1.33 1.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.82 2.00 2.86 0.71 2.63 2.66 2.63 -53.98%
Adjusted Per Share Value based on latest NOSH - 99,475
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 82.57 80.23 81.99 74.39 72.16 74.54 73.76 7.80%
EPS 11.30 10.57 9.85 5.32 5.06 5.55 5.10 69.87%
DPS 0.92 0.18 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.5652 0.3571 0.5011 0.1244 0.4605 0.4433 0.4189 22.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.19 3.48 3.11 1.66 1.98 1.40 1.45 -
P/RPS 0.99 0.77 0.66 0.39 0.48 0.31 0.31 116.70%
P/EPS 7.26 5.88 5.53 5.47 6.85 4.21 4.53 36.90%
EY 13.78 17.02 18.07 18.28 14.61 23.77 22.10 -26.99%
DY 1.12 0.29 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 1.45 1.74 1.09 2.34 0.75 0.53 0.55 90.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 28/08/15 25/05/15 25/02/15 25/11/14 26/08/14 22/05/14 -
Price 1.36 0.94 3.15 2.73 1.73 1.80 1.52 -
P/RPS 1.14 0.21 0.67 0.64 0.42 0.40 0.33 128.34%
P/EPS 8.29 1.59 5.60 9.00 5.98 5.41 4.74 45.11%
EY 12.06 63.00 17.84 11.12 16.72 18.49 21.08 -31.06%
DY 0.98 1.06 0.00 0.14 0.00 0.00 0.00 -
P/NAPS 1.66 0.47 1.10 3.85 0.66 0.68 0.58 101.45%

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