[HEVEA] YoY 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- 158.32%
YoY- 177.51%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
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 151,019 115,106 107,566 89,089 96,189 101,668 93,586 8.29%
PBT 30,295 9,031 9,872 5,566 3,243 10,156 7,705 25.61%
Tax -4,602 -420 -102 2,504 -335 -2,120 3,397 -
NP 25,693 8,611 9,770 8,070 2,908 8,036 11,102 15.00%
-
NP to SH 25,693 8,611 9,770 8,070 2,908 8,036 11,102 15.00%
-
Tax Rate 15.19% 4.65% 1.03% -44.99% 10.33% 20.87% -44.09% -
Total Cost 125,326 106,495 97,796 81,019 93,281 93,632 82,484 7.21%
-
Net Worth 344,212 198,950 180,864 207,810 194,167 180,887 90,427 24.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,073 368 1,808 - - - - -
Div Payout % 11.96% 4.27% 18.51% - - - - -
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 344,212 198,950 180,864 207,810 194,167 180,887 90,427 24.94%
NOSH 409,776 99,475 90,432 90,352 90,310 90,443 90,427 28.62%
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 17.01% 7.48% 9.08% 9.06% 3.02% 7.90% 11.86% -
ROE 7.46% 4.33% 5.40% 3.88% 1.50% 4.44% 12.28% -
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 36.85 115.71 118.95 98.60 106.51 112.41 103.49 -15.80%
EPS 6.27 2.26 10.18 8.93 3.22 8.89 12.28 -10.59%
DPS 0.75 0.37 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 2.00 2.00 2.30 2.15 2.00 1.00 -2.86%
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 26.60 20.27 18.95 15.69 16.94 17.91 16.48 8.30%
EPS 4.53 1.52 1.72 1.42 0.51 1.42 1.96 14.97%
DPS 0.54 0.06 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.6063 0.3504 0.3186 0.366 0.342 0.3186 0.1593 24.93%
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 4.40 1.43 1.14 0.49 0.51 0.71 0.63 38.23%
P/EPS 25.84 19.18 12.59 5.37 16.77 9.00 5.29 30.24%
EY 3.87 5.21 7.94 18.61 5.96 11.11 18.89 -23.21%
DY 0.46 0.22 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.83 0.68 0.21 0.25 0.40 0.65 19.87%
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 3.80 2.36 1.10 0.47 0.54 0.90 0.65 34.20%
P/EPS 22.33 31.54 12.13 5.21 17.70 11.37 5.46 26.44%
EY 4.48 3.17 8.25 19.21 5.65 8.80 18.32 -20.91%
DY 0.54 0.14 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.37 0.66 0.20 0.27 0.51 0.67 16.43%

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