[HEVEA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.11%
YoY- 197.56%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 393,051 391,940 373,463 369,712 371,759 372,597 379,697 2.33%
PBT 28,281 23,952 19,646 17,181 13,298 13,861 11,538 81.89%
Tax -1,654 -1,492 1,114 1,202 1,396 1,498 -1,341 15.02%
NP 26,627 22,460 20,760 18,383 14,694 15,359 10,197 89.73%
-
NP to SH 26,627 22,460 20,760 18,383 14,694 15,359 10,197 89.73%
-
Tax Rate 5.85% 6.23% -5.67% -7.00% -10.50% -10.81% 11.62% -
Total Cost 366,424 369,480 352,703 351,329 357,065 357,238 369,500 -0.55%
-
Net Worth 237,816 180,864 221,628 216,045 211,632 207,810 200,441 12.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,808 1,808 - - 9 9 9 3341.17%
Div Payout % 6.79% 8.05% - - 0.06% 0.06% 0.09% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 237,816 180,864 221,628 216,045 211,632 207,810 200,441 12.08%
NOSH 90,424 90,432 90,460 90,395 90,441 90,352 90,289 0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.77% 5.73% 5.56% 4.97% 3.95% 4.12% 2.69% -
ROE 11.20% 12.42% 9.37% 8.51% 6.94% 7.39% 5.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 434.67 433.41 412.85 408.99 411.05 412.38 420.54 2.22%
EPS 29.45 24.84 22.95 20.34 16.25 17.00 11.29 89.60%
DPS 2.00 2.00 0.00 0.00 0.01 0.01 0.01 3331.01%
NAPS 2.63 2.00 2.45 2.39 2.34 2.30 2.22 11.97%
Adjusted Per Share Value based on latest NOSH - 90,395
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 69.23 69.03 65.78 65.12 65.48 65.63 66.88 2.33%
EPS 4.69 3.96 3.66 3.24 2.59 2.71 1.80 89.46%
DPS 0.32 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.3186 0.3904 0.3805 0.3728 0.366 0.353 12.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.45 1.36 0.78 0.715 0.635 0.48 0.50 -
P/RPS 0.33 0.31 0.19 0.17 0.15 0.12 0.12 96.40%
P/EPS 4.92 5.48 3.40 3.52 3.91 2.82 4.43 7.25%
EY 20.31 18.26 29.42 28.44 25.59 35.41 22.59 -6.85%
DY 1.38 1.47 0.00 0.00 0.02 0.02 0.02 1586.63%
P/NAPS 0.55 0.68 0.32 0.30 0.27 0.21 0.23 78.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 13/11/13 22/08/13 30/05/13 26/02/13 21/11/12 -
Price 1.52 1.31 0.885 0.74 0.81 0.465 0.52 -
P/RPS 0.35 0.30 0.21 0.18 0.20 0.11 0.12 104.27%
P/EPS 5.16 5.27 3.86 3.64 4.99 2.74 4.60 7.96%
EY 19.37 18.96 25.93 27.48 20.06 36.56 21.72 -7.35%
DY 1.32 1.53 0.00 0.00 0.01 0.02 0.02 1537.33%
P/NAPS 0.58 0.66 0.36 0.31 0.35 0.20 0.23 85.37%

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