[HEVEA] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -1.1%
YoY- 78.26%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 427,695 472,065 566,345 542,524 438,515 405,439 369,712 2.45%
PBT 11,379 25,019 96,329 93,203 46,459 32,672 17,181 -6.63%
Tax 2,009 4,248 -9,458 -13,965 -2,009 -1,657 1,202 8.93%
NP 13,388 29,267 86,871 79,238 44,450 31,015 18,383 -5.14%
-
NP to SH 13,388 29,267 86,871 79,238 44,450 31,015 18,383 -5.14%
-
Tax Rate -17.66% -16.98% 9.82% 14.98% 4.32% 5.07% -7.00% -
Total Cost 414,307 442,798 479,474 463,286 394,065 374,424 351,329 2.78%
-
Net Worth 431,904 453,416 442,720 382,439 202,806 251,531 216,045 12.23%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 19,044 23,955 23,940 10,948 875 1,808 - -
Div Payout % 142.25% 81.85% 27.56% 13.82% 1.97% 5.83% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 431,904 453,416 442,720 382,439 202,806 251,531 216,045 12.23%
NOSH 561,058 560,412 533,398 455,285 101,403 94,560 90,395 35.54%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.13% 6.20% 15.34% 14.61% 10.14% 7.65% 4.97% -
ROE 3.10% 6.45% 19.62% 20.72% 21.92% 12.33% 8.51% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 76.25 84.33 106.18 119.16 432.45 428.76 408.99 -24.40%
EPS 2.39 5.23 16.29 17.40 43.83 32.80 20.34 -30.00%
DPS 3.40 4.28 4.49 2.40 0.87 1.91 0.00 -
NAPS 0.77 0.81 0.83 0.84 2.00 2.66 2.39 -17.19%
Adjusted Per Share Value based on latest NOSH - 455,285
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 75.33 83.15 99.75 95.56 77.24 71.41 65.12 2.45%
EPS 2.36 5.15 15.30 13.96 7.83 5.46 3.24 -5.14%
DPS 3.35 4.22 4.22 1.93 0.15 0.32 0.00 -
NAPS 0.7607 0.7986 0.7798 0.6736 0.3572 0.443 0.3805 12.23%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.615 0.785 1.41 1.19 3.48 1.40 0.715 -
P/RPS 0.81 0.93 1.33 1.00 0.80 0.33 0.17 29.70%
P/EPS 25.77 15.01 8.66 6.84 7.94 4.27 3.52 39.32%
EY 3.88 6.66 11.55 14.63 12.60 23.43 28.44 -28.23%
DY 5.53 5.45 3.18 2.02 0.25 1.37 0.00 -
P/NAPS 0.80 0.97 1.70 1.42 1.74 0.53 0.30 17.75%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 24/08/18 24/08/17 23/08/16 28/08/15 26/08/14 22/08/13 -
Price 0.56 0.875 1.75 1.18 0.94 1.80 0.74 -
P/RPS 0.73 1.04 1.65 0.99 0.22 0.42 0.18 26.26%
P/EPS 23.46 16.74 10.75 6.78 2.14 5.49 3.64 36.39%
EY 4.26 5.98 9.31 14.75 46.63 18.22 27.48 -26.69%
DY 6.07 4.89 2.56 2.04 0.93 1.06 0.00 -
P/NAPS 0.73 1.08 2.11 1.40 0.47 0.68 0.31 15.33%

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