[HEVEA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 8.19%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 414,815 405,439 393,051 391,940 373,463 369,712 371,759 7.57%
PBT 32,921 32,672 28,281 23,952 19,646 17,181 13,298 82.90%
Tax -1,586 -1,657 -1,654 -1,492 1,114 1,202 1,396 -
NP 31,335 31,015 26,627 22,460 20,760 18,383 14,694 65.59%
-
NP to SH 31,335 31,015 26,627 22,460 20,760 18,383 14,694 65.59%
-
Tax Rate 4.82% 5.07% 5.85% 6.23% -5.67% -7.00% -10.50% -
Total Cost 383,480 374,424 366,424 369,480 352,703 351,329 357,065 4.86%
-
Net Worth 199,008 251,531 237,816 180,864 221,628 216,045 211,632 -4.01%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,808 1,808 1,808 1,808 - - 9 3319.03%
Div Payout % 5.77% 5.83% 6.79% 8.05% - - 0.06% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 199,008 251,531 237,816 180,864 221,628 216,045 211,632 -4.01%
NOSH 99,504 94,560 90,424 90,432 90,460 90,395 90,441 6.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.55% 7.65% 6.77% 5.73% 5.56% 4.97% 3.95% -
ROE 15.75% 12.33% 11.20% 12.42% 9.37% 8.51% 6.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 416.88 428.76 434.67 433.41 412.85 408.99 411.05 0.94%
EPS 31.49 32.80 29.45 24.84 22.95 20.34 16.25 55.37%
DPS 1.82 1.91 2.00 2.00 0.00 0.00 0.01 3101.39%
NAPS 2.00 2.66 2.63 2.00 2.45 2.39 2.34 -9.92%
Adjusted Per Share Value based on latest NOSH - 90,432
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.06 71.41 69.23 69.03 65.78 65.12 65.48 7.56%
EPS 5.52 5.46 4.69 3.96 3.66 3.24 2.59 65.53%
DPS 0.32 0.32 0.32 0.32 0.00 0.00 0.00 -
NAPS 0.3505 0.443 0.4189 0.3186 0.3904 0.3805 0.3728 -4.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.98 1.40 1.45 1.36 0.78 0.715 0.635 -
P/RPS 0.47 0.33 0.33 0.31 0.19 0.17 0.15 113.97%
P/EPS 6.29 4.27 4.92 5.48 3.40 3.52 3.91 37.25%
EY 15.90 23.43 20.31 18.26 29.42 28.44 25.59 -27.16%
DY 0.92 1.37 1.38 1.47 0.00 0.00 0.02 1180.83%
P/NAPS 0.99 0.53 0.55 0.68 0.32 0.30 0.27 137.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 22/05/14 25/02/14 13/11/13 22/08/13 30/05/13 -
Price 1.73 1.80 1.52 1.31 0.885 0.74 0.81 -
P/RPS 0.41 0.42 0.35 0.30 0.21 0.18 0.20 61.30%
P/EPS 5.49 5.49 5.16 5.27 3.86 3.64 4.99 6.56%
EY 18.20 18.22 19.37 18.96 25.93 27.48 20.06 -6.27%
DY 1.05 1.06 1.32 1.53 0.00 0.00 0.01 2119.37%
P/NAPS 0.87 0.68 0.58 0.66 0.36 0.31 0.35 83.39%

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