[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 107.87%
YoY- -15.48%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 264,491 153,536 91,612 419,192 297,249 199,957 106,001 83.65%
PBT 6,946 -2,387 2,509 15,990 8,820 4,585 3,555 56.09%
Tax -1,327 -165 -590 -1,911 -2,047 -1,260 -1,526 -8.87%
NP 5,619 -2,552 1,919 14,079 6,773 3,325 2,029 96.83%
-
NP to SH 5,619 -2,552 1,919 14,079 6,773 3,325 2,029 96.83%
-
Tax Rate 19.10% - 23.52% 11.95% 23.21% 27.48% 42.93% -
Total Cost 258,872 156,088 89,693 405,113 290,476 196,632 103,972 83.39%
-
Net Worth 419,835 419,835 425,508 432,421 426,718 431,904 437,295 -2.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 5,673 2,836 - 16,847 11,229 5,609 - -
Div Payout % 100.97% 0.00% - 119.66% 165.80% 168.70% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 419,835 419,835 425,508 432,421 426,718 431,904 437,295 -2.67%
NOSH 567,745 567,745 567,745 563,704 562,239 561,058 560,634 0.84%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.12% -1.66% 2.09% 3.36% 2.28% 1.66% 1.91% -
ROE 1.34% -0.61% 0.45% 3.26% 1.59% 0.77% 0.46% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 46.62 27.06 16.15 74.64 52.94 35.65 18.91 82.19%
EPS 0.99 -0.45 0.34 2.51 1.21 0.59 0.36 95.92%
DPS 1.00 0.50 0.00 3.00 2.00 1.00 0.00 -
NAPS 0.74 0.74 0.75 0.77 0.76 0.77 0.78 -3.43%
Adjusted Per Share Value based on latest NOSH - 563,704
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 46.59 27.04 16.14 73.83 52.36 35.22 18.67 83.67%
EPS 0.99 -0.45 0.34 2.48 1.19 0.59 0.36 95.92%
DPS 1.00 0.50 0.00 2.97 1.98 0.99 0.00 -
NAPS 0.7395 0.7395 0.7495 0.7616 0.7516 0.7607 0.7702 -2.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.485 0.38 0.31 0.54 0.50 0.615 0.64 -
P/RPS 1.04 1.40 1.92 0.72 0.94 1.73 3.38 -54.32%
P/EPS 48.97 -84.48 91.65 21.54 41.45 103.75 176.84 -57.41%
EY 2.04 -1.18 1.09 4.64 2.41 0.96 0.57 133.43%
DY 2.06 1.32 0.00 5.56 4.00 1.63 0.00 -
P/NAPS 0.66 0.51 0.41 0.70 0.66 0.80 0.82 -13.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 23/06/20 26/02/20 21/11/19 22/08/19 24/05/19 -
Price 0.73 0.47 0.425 0.42 0.54 0.56 0.69 -
P/RPS 1.57 1.74 2.63 0.56 1.02 1.57 3.65 -42.93%
P/EPS 73.71 -104.49 125.65 16.75 44.77 94.47 190.65 -46.83%
EY 1.36 -0.96 0.80 5.97 2.23 1.06 0.52 89.49%
DY 1.37 1.06 0.00 7.14 3.70 1.79 0.00 -
P/NAPS 0.99 0.64 0.57 0.55 0.71 0.73 0.88 8.14%

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