[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 38.69%
YoY- -84.16%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 424,004 449,115 430,780 442,754 461,848 544,663 549,316 -15.86%
PBT 14,220 13,579 13,564 13,570 9,580 65,815 74,156 -66.78%
Tax -6,104 3,079 -544 -378 -68 -1,512 -9,092 -23.34%
NP 8,116 16,658 13,020 13,192 9,512 64,303 65,064 -75.06%
-
NP to SH 8,116 16,658 13,020 13,192 9,512 64,303 65,064 -75.06%
-
Tax Rate 42.93% -22.67% 4.01% 2.79% 0.71% 2.30% 12.26% -
Total Cost 415,888 432,457 417,760 429,562 452,336 480,360 484,252 -9.65%
-
Net Worth 437,295 442,244 442,221 453,416 458,270 447,085 441,659 -0.66%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 20,152 17,912 13,434 - 25,855 22,980 -
Div Payout % - 120.98% 137.58% 101.84% - 40.21% 35.32% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 437,295 442,244 442,221 453,416 458,270 447,085 441,659 -0.66%
NOSH 560,634 560,634 560,414 560,412 558,940 558,578 538,609 2.71%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.91% 3.71% 3.02% 2.98% 2.06% 11.81% 11.84% -
ROE 1.86% 3.77% 2.94% 2.91% 2.08% 14.38% 14.73% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 75.63 80.23 76.96 79.10 82.64 101.12 101.99 -18.08%
EPS 1.44 2.98 2.32 2.36 1.72 11.94 12.08 -75.81%
DPS 0.00 3.60 3.20 2.40 0.00 4.80 4.27 -
NAPS 0.78 0.79 0.79 0.81 0.82 0.83 0.82 -3.28%
Adjusted Per Share Value based on latest NOSH - 560,412
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 74.68 79.10 75.88 77.98 81.35 95.93 96.75 -15.86%
EPS 1.43 2.93 2.29 2.32 1.68 11.33 11.46 -75.06%
DPS 0.00 3.55 3.16 2.37 0.00 4.55 4.05 -
NAPS 0.7702 0.7789 0.7789 0.7986 0.8072 0.7875 0.7779 -0.66%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.64 0.61 0.885 0.785 0.78 1.19 1.59 -
P/RPS 0.85 0.76 1.15 0.99 0.94 1.18 1.56 -33.31%
P/EPS 44.21 20.50 38.05 33.31 45.83 9.97 13.16 124.47%
EY 2.26 4.88 2.63 3.00 2.18 10.03 7.60 -55.48%
DY 0.00 5.90 3.62 3.06 0.00 4.03 2.68 -
P/NAPS 0.82 0.77 1.12 0.97 0.95 1.43 1.94 -43.70%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 28/02/19 23/11/18 24/08/18 24/05/18 27/02/18 23/11/17 -
Price 0.69 0.60 0.76 0.875 0.97 0.91 1.46 -
P/RPS 0.91 0.75 0.99 1.11 1.17 0.90 1.43 -26.03%
P/EPS 47.66 20.16 32.67 37.13 56.99 7.62 12.09 149.75%
EY 2.10 4.96 3.06 2.69 1.75 13.12 8.27 -59.93%
DY 0.00 6.00 4.21 2.74 0.00 5.27 2.92 -
P/NAPS 0.88 0.76 0.96 1.08 1.18 1.10 1.78 -37.50%

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