[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -20.5%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 391,939 379,164 396,182 414,308 372,597 378,009 401,952 -1.66%
PBT 23,951 18,770 16,066 13,836 13,977 11,058 9,426 85.89%
Tax -1,492 -1,853 -1,690 -1,532 1,500 -1,340 -1,096 22.76%
NP 22,459 16,917 14,376 12,304 15,477 9,718 8,330 93.36%
-
NP to SH 22,459 16,917 14,376 12,304 15,477 9,718 8,330 93.36%
-
Tax Rate 6.23% 9.87% 10.52% 11.07% -10.73% 12.12% 11.63% -
Total Cost 369,480 362,246 381,806 402,004 357,120 368,290 393,622 -4.12%
-
Net Worth 231,416 221,407 216,092 211,632 208,804 200,764 196,956 11.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,807 - - - - 12 - -
Div Payout % 8.05% - - - - 0.12% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 231,416 221,407 216,092 211,632 208,804 200,764 196,956 11.31%
NOSH 90,397 90,370 90,415 90,441 90,391 90,434 90,347 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.73% 4.46% 3.63% 2.97% 4.15% 2.57% 2.07% -
ROE 9.71% 7.64% 6.65% 5.81% 7.41% 4.84% 4.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 433.57 419.57 438.18 458.10 412.20 417.99 444.90 -1.70%
EPS 24.84 18.72 15.90 13.60 17.12 10.75 9.22 93.26%
DPS 2.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 2.56 2.45 2.39 2.34 2.31 2.22 2.18 11.27%
Adjusted Per Share Value based on latest NOSH - 90,441
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 69.03 66.78 69.78 72.97 65.63 66.58 70.80 -1.66%
EPS 3.96 2.98 2.53 2.17 2.73 1.71 1.47 93.25%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4076 0.39 0.3806 0.3728 0.3678 0.3536 0.3469 11.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.36 0.78 0.715 0.635 0.48 0.50 0.52 -
P/RPS 0.31 0.19 0.16 0.14 0.12 0.12 0.12 87.94%
P/EPS 5.47 4.17 4.50 4.67 2.80 4.65 5.64 -2.01%
EY 18.27 24.00 22.24 21.42 35.67 21.49 17.73 2.01%
DY 1.47 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.53 0.32 0.30 0.27 0.21 0.23 0.24 69.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 13/11/13 22/08/13 30/05/13 26/02/13 21/11/12 14/08/12 -
Price 1.31 0.885 0.74 0.81 0.465 0.52 0.56 -
P/RPS 0.30 0.21 0.17 0.18 0.11 0.12 0.13 74.36%
P/EPS 5.27 4.73 4.65 5.95 2.72 4.84 6.07 -8.96%
EY 18.97 21.15 21.49 16.80 36.82 20.67 16.46 9.89%
DY 1.53 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.51 0.36 0.31 0.35 0.20 0.23 0.26 56.50%

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