[HEVEA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -106.05%
YoY- -150.08%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 370,866 255,120 189,884 100,309 388,640 264,491 153,536 79.73%
PBT -581 -8,191 -4,564 -831 17,313 6,946 -2,387 -60.91%
Tax -574 -319 -245 -130 -1,441 -1,327 -165 129.06%
NP -1,155 -8,510 -4,809 -961 15,872 5,619 -2,552 -40.96%
-
NP to SH -1,155 -8,510 -4,809 -961 15,872 5,619 -2,552 -40.96%
-
Tax Rate - - - - 8.32% 19.10% - -
Total Cost 372,021 263,630 194,693 101,270 372,768 258,872 156,088 78.14%
-
Net Worth 420,131 414,454 420,131 425,809 431,182 419,835 419,835 0.04%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 8,510 5,673 2,836 -
Div Payout % - - - - 53.62% 100.97% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 420,131 414,454 420,131 425,809 431,182 419,835 419,835 0.04%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -0.31% -3.34% -2.53% -0.96% 4.08% 2.12% -1.66% -
ROE -0.27% -2.05% -1.14% -0.23% 3.68% 1.34% -0.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 65.32 44.94 33.45 17.67 68.50 46.62 27.06 79.65%
EPS -0.20 -1.50 -0.85 -0.17 2.80 0.99 -0.45 -41.67%
DPS 0.00 0.00 0.00 0.00 1.50 1.00 0.50 -
NAPS 0.74 0.73 0.74 0.75 0.76 0.74 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 567,745
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 65.14 44.81 33.35 17.62 68.26 46.45 26.97 79.72%
EPS -0.20 -1.49 -0.84 -0.17 2.79 0.99 -0.45 -41.67%
DPS 0.00 0.00 0.00 0.00 1.49 1.00 0.50 -
NAPS 0.7379 0.7279 0.7379 0.7479 0.7573 0.7374 0.7374 0.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.43 0.46 0.485 0.61 0.715 0.485 0.38 -
P/RPS 0.66 1.02 1.45 3.45 1.04 1.04 1.40 -39.34%
P/EPS -211.37 -30.69 -57.26 -360.38 25.56 48.97 -84.48 83.99%
EY -0.47 -3.26 -1.75 -0.28 3.91 2.04 -1.18 -45.77%
DY 0.00 0.00 0.00 0.00 2.10 2.06 1.32 -
P/NAPS 0.58 0.63 0.66 0.81 0.94 0.66 0.51 8.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 29/09/21 19/05/21 25/02/21 25/11/20 24/08/20 -
Price 0.48 0.44 0.47 0.61 0.665 0.73 0.47 -
P/RPS 0.73 0.98 1.41 3.45 0.97 1.57 1.74 -43.86%
P/EPS -235.95 -29.35 -55.49 -360.38 23.77 73.71 -104.49 71.86%
EY -0.42 -3.41 -1.80 -0.28 4.21 1.36 -0.96 -42.28%
DY 0.00 0.00 0.00 0.00 2.26 1.37 1.06 -
P/NAPS 0.65 0.60 0.64 0.81 0.88 0.99 0.64 1.03%

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