[HEVEA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 59.25%
YoY- 360.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 502,600 422,355 391,939 372,597 373,049 363,137 327,417 7.40%
PBT 82,787 32,081 23,951 13,977 3,894 28,410 18,933 27.86%
Tax -8,960 -1,905 -1,492 1,500 -532 -2,699 1,525 -
NP 73,827 30,176 22,459 15,477 3,362 25,711 20,458 23.83%
-
NP to SH 73,827 30,176 22,459 15,477 3,362 25,711 20,458 23.83%
-
Tax Rate 10.82% 5.94% 6.23% -10.73% 13.66% 9.50% -8.05% -
Total Cost 428,773 392,179 369,480 357,120 369,687 337,426 306,959 5.72%
-
Net Worth 344,334 70,601 231,416 208,804 194,309 190,727 161,838 13.40%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,173 367 1,807 - - - - -
Div Payout % 9.72% 1.22% 8.05% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 344,334 70,601 231,416 208,804 194,309 190,727 161,838 13.40%
NOSH 409,922 99,438 90,397 90,391 90,376 90,392 90,412 28.63%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.69% 7.14% 5.73% 4.15% 0.90% 7.08% 6.25% -
ROE 21.44% 42.74% 9.71% 7.41% 1.73% 13.48% 12.64% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 122.61 424.74 433.57 412.20 412.77 401.73 362.14 -16.50%
EPS 18.01 7.93 24.84 17.12 3.72 28.44 22.63 -3.73%
DPS 1.75 0.37 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.71 2.56 2.31 2.15 2.11 1.79 -11.84%
Adjusted Per Share Value based on latest NOSH - 90,352
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 88.53 74.39 69.03 65.63 65.71 63.96 57.67 7.40%
EPS 13.00 5.32 3.96 2.73 0.59 4.53 3.60 23.85%
DPS 1.26 0.06 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.6065 0.1244 0.4076 0.3678 0.3422 0.3359 0.2851 13.40%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.62 1.66 1.36 0.48 0.54 0.80 0.65 -
P/RPS 1.32 0.39 0.31 0.12 0.13 0.20 0.18 39.36%
P/EPS 9.00 5.47 5.47 2.80 14.52 2.81 2.87 20.97%
EY 11.12 18.28 18.27 35.67 6.89 35.55 34.81 -17.31%
DY 1.08 0.22 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.34 0.53 0.21 0.25 0.38 0.36 32.27%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 25/02/14 26/02/13 23/02/12 24/02/11 25/02/10 -
Price 1.40 2.73 1.31 0.465 0.57 1.01 0.67 -
P/RPS 1.14 0.64 0.30 0.11 0.14 0.25 0.19 34.78%
P/EPS 7.77 9.00 5.27 2.72 15.32 3.55 2.96 17.44%
EY 12.86 11.12 18.97 36.82 6.53 28.16 33.77 -14.85%
DY 1.25 0.14 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 3.85 0.51 0.20 0.27 0.48 0.37 28.53%

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