[HEVEA] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.03%
YoY- 50.94%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 557,207 545,844 466,687 414,815 373,463 379,697 378,528 6.65%
PBT 85,179 91,029 61,523 32,921 19,646 11,538 10,807 41.02%
Tax -8,376 -12,674 -4,778 -1,586 1,114 -1,341 -2,318 23.85%
NP 76,803 78,355 56,745 31,335 20,760 10,197 8,489 44.30%
-
NP to SH 76,803 78,355 56,745 31,335 20,760 10,197 8,489 44.30%
-
Tax Rate 9.83% 13.92% 7.77% 4.82% -5.67% 11.62% 21.45% -
Total Cost 480,404 467,489 409,942 383,480 352,703 369,500 370,039 4.44%
-
Net Worth 441,751 395,893 0 199,008 221,628 200,441 190,752 15.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 26,504 15,046 2,831 1,808 - 9 - -
Div Payout % 34.51% 19.20% 4.99% 5.77% - 0.09% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 441,751 395,893 0 199,008 221,628 200,441 190,752 15.00%
NOSH 538,721 465,756 391,274 99,504 90,460 90,289 90,404 34.61%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.78% 14.35% 12.16% 7.55% 5.56% 2.69% 2.24% -
ROE 17.39% 19.79% 0.00% 15.75% 9.37% 5.09% 4.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 103.43 117.20 119.27 416.88 412.85 420.54 418.71 -20.77%
EPS 14.26 16.82 14.50 31.49 22.95 11.29 9.39 7.20%
DPS 4.92 3.23 0.72 1.82 0.00 0.01 0.00 -
NAPS 0.82 0.85 0.00 2.00 2.45 2.22 2.11 -14.56%
Adjusted Per Share Value based on latest NOSH - 99,504
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 98.14 96.14 82.20 73.06 65.78 66.88 66.67 6.64%
EPS 13.53 13.80 9.99 5.52 3.66 1.80 1.50 44.23%
DPS 4.67 2.65 0.50 0.32 0.00 0.00 0.00 -
NAPS 0.7781 0.6973 0.00 0.3505 0.3904 0.353 0.336 15.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.59 1.20 1.19 1.98 0.78 0.50 0.49 -
P/RPS 1.54 1.02 1.00 0.47 0.19 0.12 0.12 52.95%
P/EPS 11.15 7.13 8.21 6.29 3.40 4.43 5.22 13.47%
EY 8.97 14.02 12.19 15.90 29.42 22.59 19.16 -11.87%
DY 3.09 2.69 0.61 0.92 0.00 0.02 0.00 -
P/NAPS 1.94 1.41 0.00 0.99 0.32 0.23 0.23 42.62%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 22/11/16 17/11/15 25/11/14 13/11/13 21/11/12 29/11/11 -
Price 1.46 1.51 1.36 1.73 0.885 0.52 0.57 -
P/RPS 1.41 1.29 1.14 0.41 0.21 0.12 0.14 46.90%
P/EPS 10.24 8.98 9.38 5.49 3.86 4.60 6.07 9.09%
EY 9.76 11.14 10.66 18.20 25.93 21.72 16.47 -8.34%
DY 3.37 2.14 0.53 1.05 0.00 0.02 0.00 -
P/NAPS 1.78 1.78 0.00 0.87 0.36 0.23 0.27 36.89%

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