[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 64.49%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 115,462 544,663 411,987 293,974 158,652 540,045 394,825 -55.97%
PBT 2,395 65,815 55,617 47,581 29,602 90,296 60,734 -88.43%
Tax -17 -1,512 -6,819 -5,948 -4,292 -9,627 -8,072 -98.36%
NP 2,378 64,303 48,798 41,633 25,310 80,669 52,662 -87.34%
-
NP to SH 2,378 64,303 48,798 41,633 25,310 80,669 52,662 -87.34%
-
Tax Rate 0.71% 2.30% 12.26% 12.50% 14.50% 10.66% 13.29% -
Total Cost 113,084 480,360 363,189 252,341 133,342 459,376 342,163 -52.23%
-
Net Worth 458,270 447,085 441,659 442,450 441,329 401,710 396,130 10.21%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 25,855 17,235 8,529 - 21,486 12,116 -
Div Payout % - 40.21% 35.32% 20.49% - 26.64% 23.01% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 458,270 447,085 441,659 442,450 441,329 401,710 396,130 10.21%
NOSH 558,940 558,578 538,609 533,072 531,722 467,104 466,035 12.89%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.06% 11.81% 11.84% 14.16% 15.95% 14.94% 13.34% -
ROE 0.52% 14.38% 11.05% 9.41% 5.73% 20.08% 13.29% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.66 101.12 76.49 55.15 29.84 115.62 84.72 -61.00%
EPS 0.43 11.94 9.06 7.81 4.76 17.27 11.30 -88.70%
DPS 0.00 4.80 3.20 1.60 0.00 4.60 2.60 -
NAPS 0.82 0.83 0.82 0.83 0.83 0.86 0.85 -2.36%
Adjusted Per Share Value based on latest NOSH - 533,398
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.28 95.66 72.36 51.63 27.86 94.85 69.34 -55.97%
EPS 0.42 11.29 8.57 7.31 4.45 14.17 9.25 -87.29%
DPS 0.00 4.54 3.03 1.50 0.00 3.77 2.13 -
NAPS 0.8049 0.7852 0.7757 0.7771 0.7751 0.7055 0.6957 10.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.78 1.19 1.59 1.41 1.41 1.50 1.20 -
P/RPS 3.78 1.18 2.08 2.56 4.73 1.30 1.42 92.18%
P/EPS 183.31 9.97 17.55 18.05 29.62 8.69 10.62 569.05%
EY 0.55 10.03 5.70 5.54 3.38 11.51 9.42 -84.97%
DY 0.00 4.03 2.01 1.13 0.00 3.07 2.17 -
P/NAPS 0.95 1.43 1.94 1.70 1.70 1.74 1.41 -23.16%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 24/08/17 23/05/17 24/02/17 22/11/16 -
Price 0.97 0.91 1.46 1.75 1.39 1.54 1.51 -
P/RPS 4.70 0.90 1.91 3.17 4.66 1.33 1.78 91.15%
P/EPS 227.97 7.62 16.11 22.41 29.20 8.92 13.36 563.94%
EY 0.44 13.12 6.21 4.46 3.42 11.21 7.48 -84.90%
DY 0.00 5.27 2.19 0.91 0.00 2.99 1.72 -
P/NAPS 1.18 1.10 1.78 2.11 1.67 1.79 1.78 -23.99%

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