[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 63.87%
YoY- -49.59%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 91,612 419,192 297,249 199,957 106,001 449,115 323,085 -56.80%
PBT 2,509 15,990 8,820 4,585 3,555 13,579 10,173 -60.63%
Tax -590 -1,911 -2,047 -1,260 -1,526 3,079 -408 27.84%
NP 1,919 14,079 6,773 3,325 2,029 16,658 9,765 -66.16%
-
NP to SH 1,919 14,079 6,773 3,325 2,029 16,658 9,765 -66.16%
-
Tax Rate 23.52% 11.95% 23.21% 27.48% 42.93% -22.67% 4.01% -
Total Cost 89,693 405,113 290,476 196,632 103,972 432,457 313,320 -56.53%
-
Net Worth 425,508 432,421 426,718 431,904 437,295 442,244 442,221 -2.53%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 16,847 11,229 5,609 - 20,152 13,434 -
Div Payout % - 119.66% 165.80% 168.70% - 120.98% 137.58% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 425,508 432,421 426,718 431,904 437,295 442,244 442,221 -2.53%
NOSH 567,745 563,704 562,239 561,058 560,634 560,634 560,414 0.86%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.09% 3.36% 2.28% 1.66% 1.91% 3.71% 3.02% -
ROE 0.45% 3.26% 1.59% 0.77% 0.46% 3.77% 2.21% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 16.15 74.64 52.94 35.65 18.91 80.23 57.72 -57.18%
EPS 0.34 2.51 1.21 0.59 0.36 2.98 1.74 -66.29%
DPS 0.00 3.00 2.00 1.00 0.00 3.60 2.40 -
NAPS 0.75 0.77 0.76 0.77 0.78 0.79 0.79 -3.40%
Adjusted Per Share Value based on latest NOSH - 561,058
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 16.14 73.83 52.36 35.22 18.67 79.10 56.91 -56.80%
EPS 0.34 2.48 1.19 0.59 0.36 2.93 1.72 -66.03%
DPS 0.00 2.97 1.98 0.99 0.00 3.55 2.37 -
NAPS 0.7495 0.7616 0.7516 0.7607 0.7702 0.7789 0.7789 -2.53%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.31 0.54 0.50 0.615 0.64 0.61 0.885 -
P/RPS 1.92 0.72 0.94 1.73 3.38 0.76 1.53 16.32%
P/EPS 91.65 21.54 41.45 103.75 176.84 20.50 50.73 48.28%
EY 1.09 4.64 2.41 0.96 0.57 4.88 1.97 -32.57%
DY 0.00 5.56 4.00 1.63 0.00 5.90 2.71 -
P/NAPS 0.41 0.70 0.66 0.80 0.82 0.77 1.12 -48.79%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 23/06/20 26/02/20 21/11/19 22/08/19 24/05/19 28/02/19 23/11/18 -
Price 0.425 0.42 0.54 0.56 0.69 0.60 0.76 -
P/RPS 2.63 0.56 1.02 1.57 3.65 0.75 1.32 58.27%
P/EPS 125.65 16.75 44.77 94.47 190.65 20.16 43.57 102.47%
EY 0.80 5.97 2.23 1.06 0.52 4.96 2.30 -50.50%
DY 0.00 7.14 3.70 1.79 0.00 6.00 3.16 -
P/NAPS 0.57 0.55 0.71 0.73 0.88 0.76 0.96 -29.33%

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