[HEVEA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 65.05%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 466,687 414,815 373,463 379,697 378,528 355,055 315,583 6.73%
PBT 61,523 32,921 19,646 11,538 10,807 25,954 9,035 37.65%
Tax -4,778 -1,586 1,114 -1,341 -2,318 2,818 -443 48.61%
NP 56,745 31,335 20,760 10,197 8,489 28,772 8,592 36.95%
-
NP to SH 56,745 31,335 20,760 10,197 8,489 28,772 8,592 36.95%
-
Tax Rate 7.77% 4.82% -5.67% 11.62% 21.45% -10.86% 4.90% -
Total Cost 409,942 383,480 352,703 369,500 370,039 326,283 306,991 4.93%
-
Net Worth 0 199,008 221,628 200,441 190,752 182,515 150,071 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,831 1,808 - 9 - - - -
Div Payout % 4.99% 5.77% - 0.09% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 199,008 221,628 200,441 190,752 182,515 150,071 -
NOSH 391,274 99,504 90,460 90,289 90,404 90,353 90,404 27.64%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.16% 7.55% 5.56% 2.69% 2.24% 8.10% 2.72% -
ROE 0.00% 15.75% 9.37% 5.09% 4.45% 15.76% 5.73% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.27 416.88 412.85 420.54 418.71 392.96 349.08 -16.38%
EPS 14.50 31.49 22.95 11.29 9.39 31.84 9.50 7.29%
DPS 0.72 1.82 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.00 2.00 2.45 2.22 2.11 2.02 1.66 -
Adjusted Per Share Value based on latest NOSH - 90,289
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 82.20 73.06 65.78 66.88 66.67 62.54 55.59 6.73%
EPS 9.99 5.52 3.66 1.80 1.50 5.07 1.51 36.99%
DPS 0.50 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3505 0.3904 0.353 0.336 0.3215 0.2643 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.19 1.98 0.78 0.50 0.49 0.61 0.35 -
P/RPS 1.00 0.47 0.19 0.12 0.12 0.16 0.10 46.75%
P/EPS 8.21 6.29 3.40 4.43 5.22 1.92 3.68 14.30%
EY 12.19 15.90 29.42 22.59 19.16 52.20 27.15 -12.48%
DY 0.61 0.92 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.00 0.99 0.32 0.23 0.23 0.30 0.21 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 19/11/10 20/11/09 -
Price 1.36 1.73 0.885 0.52 0.57 0.63 0.62 -
P/RPS 1.14 0.41 0.21 0.12 0.14 0.16 0.18 36.00%
P/EPS 9.38 5.49 3.86 4.60 6.07 1.98 6.52 6.24%
EY 10.66 18.20 25.93 21.72 16.47 50.55 15.33 -5.87%
DY 0.53 1.05 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.36 0.23 0.27 0.31 0.37 -

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