[HEVEA] YoY 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- 33.75%
YoY- 76.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
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 127,150 123,830 95,658 86,282 82,531 89,933 76,331 8.86%
PBT 19,185 21,359 6,295 6,046 3,581 -890 5,270 24.00%
Tax -1,952 -3,243 -474 -545 -457 -5 -165 50.89%
NP 17,233 18,116 5,821 5,501 3,124 -895 5,105 22.45%
-
NP to SH 17,233 18,116 5,821 5,501 3,124 -895 5,105 22.45%
-
Tax Rate 10.17% 15.18% 7.53% 9.01% 12.76% - 3.13% -
Total Cost 109,917 105,714 89,837 80,781 79,407 90,828 71,226 7.49%
-
Net Worth 395,893 320,844 261,696 221,628 200,441 190,752 182,515 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 6,054 1,956 - - - - - -
Div Payout % 35.14% 10.80% - - - - - -
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 395,893 320,844 261,696 221,628 200,441 190,752 182,515 13.76%
NOSH 465,756 391,274 99,504 90,460 90,289 90,404 90,353 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 13.55% 14.63% 6.09% 6.38% 3.79% -1.00% 6.69% -
ROE 4.35% 5.65% 2.22% 2.48% 1.56% -0.47% 2.80% -
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 27.30 31.65 96.13 95.38 91.41 99.48 84.48 -17.14%
EPS 3.70 4.63 5.85 6.09 3.46 -0.99 5.65 -6.80%
DPS 1.30 0.50 0.00 0.00 0.00 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 22.40 21.81 16.85 15.20 14.54 15.84 13.44 8.87%
EPS 3.04 3.19 1.03 0.97 0.55 -0.16 0.90 22.46%
DPS 1.07 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6973 0.5651 0.4609 0.3904 0.353 0.336 0.3215 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 4.40 3.76 2.06 0.82 0.55 0.49 0.72 35.17%
P/EPS 32.43 25.70 33.85 12.83 14.45 -49.49 10.80 20.09%
EY 3.08 3.89 2.95 7.80 6.92 -2.02 9.26 -16.74%
DY 1.08 0.42 0.00 0.00 0.00 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 5.53 4.30 1.80 0.93 0.57 0.57 0.75 39.46%
P/EPS 40.81 29.37 29.57 14.55 15.03 -57.58 11.15 24.11%
EY 2.45 3.40 3.38 6.87 6.65 -1.74 8.97 -19.43%
DY 0.86 0.37 0.00 0.00 0.00 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