[HEVEA] YoY Quarter 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- 77.6%
YoY- 21.07%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 145,220 151,019 115,106 107,566 89,089 96,189 101,668 6.11%
PBT 29,561 30,295 9,031 9,872 5,566 3,243 10,156 19.47%
Tax -1,555 -4,602 -420 -102 2,504 -335 -2,120 -5.03%
NP 28,006 25,693 8,611 9,770 8,070 2,908 8,036 23.10%
-
NP to SH 28,006 25,693 8,611 9,770 8,070 2,908 8,036 23.10%
-
Tax Rate 5.26% 15.19% 4.65% 1.03% -44.99% 10.33% 20.87% -
Total Cost 117,214 125,326 106,495 97,796 81,019 93,281 93,632 3.81%
-
Net Worth 402,089 344,212 198,950 180,864 207,810 194,167 180,887 14.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,350 3,073 368 1,808 - - - -
Div Payout % 33.39% 11.96% 4.27% 18.51% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 402,089 344,212 198,950 180,864 207,810 194,167 180,887 14.22%
NOSH 467,545 409,776 99,475 90,432 90,352 90,310 90,443 31.46%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.29% 17.01% 7.48% 9.08% 9.06% 3.02% 7.90% -
ROE 6.97% 7.46% 4.33% 5.40% 3.88% 1.50% 4.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.06 36.85 115.71 118.95 98.60 106.51 112.41 -19.27%
EPS 5.99 6.27 2.26 10.18 8.93 3.22 8.89 -6.36%
DPS 2.00 0.75 0.37 2.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 2.00 2.00 2.30 2.15 2.00 -13.11%
Adjusted Per Share Value based on latest NOSH - 90,432
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.58 26.60 20.27 18.95 15.69 16.94 17.91 6.11%
EPS 4.93 4.53 1.52 1.72 1.42 0.51 1.42 23.02%
DPS 1.65 0.54 0.06 0.32 0.00 0.00 0.00 -
NAPS 0.7082 0.6063 0.3504 0.3186 0.366 0.342 0.3186 14.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.50 1.62 1.66 1.36 0.48 0.54 0.80 -
P/RPS 4.83 4.40 1.43 1.14 0.49 0.51 0.71 37.61%
P/EPS 25.04 25.84 19.18 12.59 5.37 16.77 9.00 18.57%
EY 3.99 3.87 5.21 7.94 18.61 5.96 11.11 -15.67%
DY 1.33 0.46 0.22 1.47 0.00 0.00 0.00 -
P/NAPS 1.74 1.93 0.83 0.68 0.21 0.25 0.40 27.73%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 25/02/15 25/02/14 26/02/13 23/02/12 24/02/11 -
Price 1.54 1.40 2.73 1.31 0.465 0.57 1.01 -
P/RPS 4.96 3.80 2.36 1.10 0.47 0.54 0.90 32.87%
P/EPS 25.71 22.33 31.54 12.13 5.21 17.70 11.37 14.55%
EY 3.89 4.48 3.17 8.25 19.21 5.65 8.80 -12.70%
DY 1.30 0.54 0.14 1.53 0.00 0.00 0.00 -
P/NAPS 1.79 1.67 1.37 0.66 0.20 0.27 0.51 23.25%

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