[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 27.94%
YoY- -74.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 396,332 399,914 424,004 449,115 430,780 442,754 461,848 -9.68%
PBT 11,760 9,170 14,220 13,579 13,564 13,570 9,580 14.63%
Tax -2,729 -2,520 -6,104 3,079 -544 -378 -68 1069.55%
NP 9,030 6,650 8,116 16,658 13,020 13,192 9,512 -3.40%
-
NP to SH 9,030 6,650 8,116 16,658 13,020 13,192 9,512 -3.40%
-
Tax Rate 23.21% 27.48% 42.93% -22.67% 4.01% 2.79% 0.71% -
Total Cost 387,301 393,264 415,888 432,457 417,760 429,562 452,336 -9.82%
-
Net Worth 426,718 431,904 437,295 442,244 442,221 453,416 458,270 -4.64%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 14,972 11,218 - 20,152 17,912 13,434 - -
Div Payout % 165.80% 168.70% - 120.98% 137.58% 101.84% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 426,718 431,904 437,295 442,244 442,221 453,416 458,270 -4.64%
NOSH 562,239 561,058 560,634 560,634 560,414 560,412 558,940 0.39%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.28% 1.66% 1.91% 3.71% 3.02% 2.98% 2.06% -
ROE 2.12% 1.54% 1.86% 3.77% 2.94% 2.91% 2.08% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 70.59 71.30 75.63 80.23 76.96 79.10 82.64 -9.96%
EPS 1.61 1.18 1.44 2.98 2.32 2.36 1.72 -4.30%
DPS 2.67 2.00 0.00 3.60 3.20 2.40 0.00 -
NAPS 0.76 0.77 0.78 0.79 0.79 0.81 0.82 -4.93%
Adjusted Per Share Value based on latest NOSH - 560,634
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 69.81 70.44 74.68 79.10 75.88 77.98 81.35 -9.68%
EPS 1.59 1.17 1.43 2.93 2.29 2.32 1.68 -3.60%
DPS 2.64 1.98 0.00 3.55 3.16 2.37 0.00 -
NAPS 0.7516 0.7607 0.7702 0.7789 0.7789 0.7986 0.8072 -4.64%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.50 0.615 0.64 0.61 0.885 0.785 0.78 -
P/RPS 0.71 0.86 0.85 0.76 1.15 0.99 0.94 -17.04%
P/EPS 31.09 51.87 44.21 20.50 38.05 33.31 45.83 -22.77%
EY 3.22 1.93 2.26 4.88 2.63 3.00 2.18 29.66%
DY 5.33 3.25 0.00 5.90 3.62 3.06 0.00 -
P/NAPS 0.66 0.80 0.82 0.77 1.12 0.97 0.95 -21.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 28/02/19 23/11/18 24/08/18 24/05/18 -
Price 0.54 0.56 0.69 0.60 0.76 0.875 0.97 -
P/RPS 0.77 0.79 0.91 0.75 0.99 1.11 1.17 -24.32%
P/EPS 33.57 47.23 47.66 20.16 32.67 37.13 56.99 -29.70%
EY 2.98 2.12 2.10 4.96 3.06 2.69 1.75 42.55%
DY 4.94 3.57 0.00 6.00 4.21 2.74 0.00 -
P/NAPS 0.71 0.73 0.88 0.76 0.96 1.08 1.18 -28.70%

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