[HEVEA] YoY Annualized 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- 17.68%
YoY- 74.07%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 526,433 468,774 409,665 379,164 378,009 369,146 348,625 7.10%
PBT 80,978 69,989 30,732 18,770 11,058 866 24,338 22.16%
Tax -10,762 -5,810 -1,980 -1,853 -1,340 -261 -772 55.07%
NP 70,216 64,178 28,752 16,917 9,718 605 23,566 19.93%
-
NP to SH 70,216 64,178 28,752 16,917 9,718 605 23,566 19.93%
-
Tax Rate 13.29% 8.30% 6.44% 9.87% 12.12% 30.14% 3.17% -
Total Cost 456,217 404,596 380,913 362,246 368,290 368,541 325,058 5.80%
-
Net Worth 396,130 320,893 261,472 221,407 200,764 191,587 182,626 13.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 16,155 5,217 - - 12 - - -
Div Payout % 23.01% 8.13% - - 0.12% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 396,130 320,893 261,472 221,407 200,764 191,587 182,626 13.76%
NOSH 466,035 391,333 99,419 90,370 90,434 90,799 90,409 31.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.34% 13.69% 7.02% 4.46% 2.57% 0.16% 6.76% -
ROE 17.73% 20.00% 11.00% 7.64% 4.84% 0.32% 12.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 112.96 119.79 412.06 419.57 417.99 406.55 385.61 -18.49%
EPS 15.07 16.40 28.92 18.72 10.75 0.67 26.07 -8.72%
DPS 3.47 1.33 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.85 0.82 2.63 2.45 2.22 2.11 2.02 -13.42%
Adjusted Per Share Value based on latest NOSH - 90,460
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 92.72 82.57 72.16 66.78 66.58 65.02 61.41 7.10%
EPS 12.37 11.30 5.06 2.98 1.71 0.11 4.15 19.94%
DPS 2.85 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6977 0.5652 0.4605 0.39 0.3536 0.3375 0.3217 13.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.20 1.19 1.98 0.78 0.50 0.49 0.61 -
P/RPS 1.06 0.99 0.48 0.19 0.12 0.12 0.16 37.00%
P/EPS 7.96 7.26 6.85 4.17 4.65 73.50 2.34 22.61%
EY 12.56 13.78 14.61 24.00 21.49 1.36 42.73 -18.44%
DY 2.89 1.12 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.41 1.45 0.75 0.32 0.23 0.23 0.30 29.39%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 19/11/10 -
Price 1.51 1.36 1.73 0.885 0.52 0.57 0.63 -
P/RPS 1.34 1.14 0.42 0.21 0.12 0.14 0.16 42.45%
P/EPS 10.02 8.29 5.98 4.73 4.84 85.50 2.42 26.69%
EY 9.98 12.06 16.72 21.15 20.67 1.17 41.38 -21.08%
DY 2.30 0.98 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.78 1.66 0.66 0.36 0.23 0.27 0.31 33.78%

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