[HEVEA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 62.3%
YoY- 92.96%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 151,019 123,830 111,378 116,373 115,106 95,658 106,903 25.82%
PBT 30,295 21,359 16,533 14,600 9,031 6,295 8,966 124.67%
Tax -4,602 -3,243 -491 -624 -420 -474 -465 359.03%
NP 25,693 18,116 16,042 13,976 8,611 5,821 8,501 108.61%
-
NP to SH 25,693 18,116 16,042 13,976 8,611 5,821 8,501 108.61%
-
Tax Rate 15.19% 15.18% 2.97% 4.27% 4.65% 7.53% 5.19% -
Total Cost 125,326 105,714 95,336 102,397 106,495 89,837 98,402 17.44%
-
Net Worth 344,212 320,844 202,806 284,493 198,950 261,696 251,531 23.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,073 1,956 507 - 368 - - -
Div Payout % 11.96% 10.80% 3.16% - 4.27% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 344,212 320,844 202,806 284,493 198,950 261,696 251,531 23.18%
NOSH 409,776 391,274 101,403 99,473 99,475 99,504 94,560 165.09%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.01% 14.63% 14.40% 12.01% 7.48% 6.09% 7.95% -
ROE 7.46% 5.65% 7.91% 4.91% 4.33% 2.22% 3.38% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.85 31.65 109.84 116.99 115.71 96.13 113.05 -52.53%
EPS 6.27 4.63 3.99 14.05 2.26 5.85 8.99 -21.30%
DPS 0.75 0.50 0.50 0.00 0.37 0.00 0.00 -
NAPS 0.84 0.82 2.00 2.86 2.00 2.63 2.66 -53.52%
Adjusted Per Share Value based on latest NOSH - 99,473
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.60 21.81 19.62 20.50 20.27 16.85 18.83 25.81%
EPS 4.53 3.19 2.83 2.46 1.52 1.03 1.50 108.51%
DPS 0.54 0.34 0.09 0.00 0.06 0.00 0.00 -
NAPS 0.6063 0.5651 0.3572 0.5011 0.3504 0.4609 0.443 23.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.62 1.19 3.48 3.11 1.66 1.98 1.40 -
P/RPS 4.40 3.76 3.17 2.66 1.43 2.06 1.24 132.10%
P/EPS 25.84 25.70 22.00 22.14 19.18 33.85 15.57 40.04%
EY 3.87 3.89 4.55 4.52 5.21 2.95 6.42 -28.57%
DY 0.46 0.42 0.14 0.00 0.22 0.00 0.00 -
P/NAPS 1.93 1.45 1.74 1.09 0.83 0.75 0.53 136.13%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 17/11/15 28/08/15 25/05/15 25/02/15 25/11/14 26/08/14 -
Price 1.40 1.36 0.94 3.15 2.73 1.73 1.80 -
P/RPS 3.80 4.30 0.86 2.69 2.36 1.80 1.59 78.47%
P/EPS 22.33 29.37 5.94 22.42 31.54 29.57 20.02 7.53%
EY 4.48 3.40 16.83 4.46 3.17 3.38 4.99 -6.91%
DY 0.54 0.37 0.53 0.00 0.14 0.00 0.00 -
P/NAPS 1.67 1.66 0.47 1.10 1.37 0.66 0.68 81.73%

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