[HEVEA] QoQ Cumulative 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- 76.52%
YoY- 74.07%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 211,591 104,688 391,939 284,373 198,091 103,577 372,597 -31.49%
PBT 16,754 7,788 23,951 14,078 8,033 3,459 13,977 12.87%
Tax -1,011 -545 -1,492 -1,390 -845 -383 1,500 -
NP 15,743 7,243 22,459 12,688 7,188 3,076 15,477 1.14%
-
NP to SH 15,743 7,243 22,459 12,688 7,188 3,076 15,477 1.14%
-
Tax Rate 6.03% 7.00% 6.23% 9.87% 10.52% 11.07% -10.73% -
Total Cost 195,848 97,445 369,480 271,685 190,903 100,501 357,120 -33.07%
-
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 6.26% 3.05% 9.71% 5.73% 3.33% 1.45% 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 223.65 115.77 433.57 314.68 219.09 114.52 412.20 -33.55%
EPS 16.64 8.01 24.84 14.04 7.95 3.40 17.12 -1.88%
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 37.27 18.44 69.03 50.09 34.89 18.24 65.63 -31.49%
EPS 2.77 1.28 3.96 2.23 1.27 0.54 2.73 0.97%
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 0.63 1.25 0.31 0.25 0.33 0.55 0.12 202.98%
P/EPS 8.41 18.10 5.47 5.56 8.99 18.67 2.80 108.59%
EY 11.89 5.52 18.27 18.00 11.12 5.36 35.67 -52.02%
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 0.80 1.31 0.30 0.28 0.34 0.71 0.11 276.74%
P/EPS 10.82 18.98 5.27 6.30 9.31 23.82 2.72 151.69%
EY 9.24 5.27 18.97 15.86 10.74 4.20 36.82 -60.31%
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