[HEVEA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.11%
YoY- 197.56%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 542,524 438,515 405,439 369,712 387,099 364,926 362,079 6.96%
PBT 93,203 46,459 32,672 17,181 7,067 16,967 31,088 20.06%
Tax -13,965 -2,009 -1,657 1,202 -889 -2,478 2,404 -
NP 79,238 44,450 31,015 18,383 6,178 14,489 33,492 15.41%
-
NP to SH 79,238 44,450 31,015 18,383 6,178 14,489 33,492 15.41%
-
Tax Rate 14.98% 4.32% 5.07% -7.00% 12.58% 14.60% -7.73% -
Total Cost 463,286 394,065 374,424 351,329 380,921 350,437 328,587 5.88%
-
Net Worth 382,439 202,806 251,531 216,045 196,663 190,989 177,176 13.66%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,948 875 1,808 - 9 - - -
Div Payout % 13.82% 1.97% 5.83% - 0.15% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 382,439 202,806 251,531 216,045 196,663 190,989 177,176 13.66%
NOSH 455,285 101,403 94,560 90,395 90,212 90,089 90,396 30.89%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.61% 10.14% 7.65% 4.97% 1.60% 3.97% 9.25% -
ROE 20.72% 21.92% 12.33% 8.51% 3.14% 7.59% 18.90% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.16 432.45 428.76 408.99 429.10 405.07 400.55 -18.28%
EPS 17.40 43.83 32.80 20.34 6.85 16.08 37.05 -11.82%
DPS 2.40 0.87 1.91 0.00 0.01 0.00 0.00 -
NAPS 0.84 2.00 2.66 2.39 2.18 2.12 1.96 -13.15%
Adjusted Per Share Value based on latest NOSH - 90,395
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.29 77.02 71.21 64.93 67.99 64.09 63.59 6.96%
EPS 13.92 7.81 5.45 3.23 1.09 2.54 5.88 15.43%
DPS 1.92 0.15 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.6717 0.3562 0.4418 0.3794 0.3454 0.3354 0.3112 13.66%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.19 3.48 1.40 0.715 0.52 0.71 0.55 -
P/RPS 1.00 0.80 0.33 0.17 0.12 0.18 0.14 38.73%
P/EPS 6.84 7.94 4.27 3.52 7.59 4.41 1.48 29.03%
EY 14.63 12.60 23.43 28.44 13.17 22.65 67.36 -22.45%
DY 2.02 0.25 1.37 0.00 0.02 0.00 0.00 -
P/NAPS 1.42 1.74 0.53 0.30 0.24 0.33 0.28 31.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 26/08/14 22/08/13 14/08/12 16/08/11 25/08/10 -
Price 1.18 0.94 1.80 0.74 0.56 0.62 0.63 -
P/RPS 0.99 0.22 0.42 0.18 0.13 0.15 0.16 35.45%
P/EPS 6.78 2.14 5.49 3.64 8.18 3.86 1.70 25.90%
EY 14.75 46.63 18.22 27.48 12.23 25.94 58.81 -20.57%
DY 2.04 0.93 1.06 0.00 0.02 0.00 0.00 -
P/NAPS 1.40 0.47 0.68 0.31 0.26 0.29 0.32 27.85%

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