[HEVEA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.98%
YoY- 69.96%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 227,751 116,373 422,355 307,249 211,591 104,688 391,939 -30.43%
PBT 31,134 14,600 32,081 23,049 16,754 7,788 23,951 19.16%
Tax -1,115 -624 -1,905 -1,485 -1,011 -545 -1,492 -17.69%
NP 30,019 13,976 30,176 21,564 15,743 7,243 22,459 21.40%
-
NP to SH 30,019 13,976 30,176 21,564 15,743 7,243 22,459 21.40%
-
Tax Rate 3.58% 4.27% 5.94% 6.44% 6.03% 7.00% 6.23% -
Total Cost 197,732 102,397 392,179 285,685 195,848 97,445 369,480 -34.15%
-
Net Worth 202,755 284,493 70,601 261,472 251,660 237,816 231,416 -8.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 506 - 367 - - - 1,807 -57.29%
Div Payout % 1.69% - 1.22% - - - 8.05% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 202,755 284,493 70,601 261,472 251,660 237,816 231,416 -8.45%
NOSH 101,377 99,473 99,438 99,419 94,609 90,424 90,397 7.96%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.18% 12.01% 7.14% 7.02% 7.44% 6.92% 5.73% -
ROE 14.81% 4.91% 42.74% 8.25% 6.26% 3.05% 9.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 224.66 116.99 424.74 309.04 223.65 115.77 433.57 -35.56%
EPS 7.47 14.05 7.93 21.69 16.64 8.01 24.84 -55.21%
DPS 0.50 0.00 0.37 0.00 0.00 0.00 2.00 -60.41%
NAPS 2.00 2.86 0.71 2.63 2.66 2.63 2.56 -15.21%
Adjusted Per Share Value based on latest NOSH - 99,504
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.11 20.50 74.39 54.12 37.27 18.44 69.03 -30.43%
EPS 5.29 2.46 5.32 3.80 2.77 1.28 3.96 21.35%
DPS 0.09 0.00 0.06 0.00 0.00 0.00 0.32 -57.17%
NAPS 0.3571 0.5011 0.1244 0.4605 0.4433 0.4189 0.4076 -8.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.48 3.11 1.66 1.98 1.40 1.45 1.36 -
P/RPS 1.55 2.66 0.39 0.64 0.63 1.25 0.31 193.26%
P/EPS 11.75 22.14 5.47 9.13 8.41 18.10 5.47 66.71%
EY 8.51 4.52 18.28 10.95 11.89 5.52 18.27 -39.99%
DY 0.14 0.00 0.22 0.00 0.00 0.00 1.47 -79.23%
P/NAPS 1.74 1.09 2.34 0.75 0.53 0.55 0.53 121.37%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 25/02/15 25/11/14 26/08/14 22/05/14 25/02/14 -
Price 0.94 3.15 2.73 1.73 1.80 1.52 1.31 -
P/RPS 0.42 2.69 0.64 0.56 0.80 1.31 0.30 25.22%
P/EPS 3.17 22.42 9.00 7.98 10.82 18.98 5.27 -28.80%
EY 31.50 4.46 11.12 12.54 9.24 5.27 18.97 40.35%
DY 0.53 0.00 0.14 0.00 0.00 0.00 1.53 -50.77%
P/NAPS 0.47 1.10 3.85 0.66 0.68 0.58 0.51 -5.31%

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