[HEVEA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.66%
YoY- -90.6%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 126,030 101,708 105,915 115,462 132,676 118,012 135,323 -4.61%
PBT 3,406 3,388 4,390 2,395 10,199 8,035 17,980 -66.91%
Tax 3,487 -219 -172 -17 5,307 -870 -1,658 -
NP 6,893 3,169 4,218 2,378 15,506 7,165 16,322 -43.62%
-
NP to SH 6,893 3,169 4,218 2,378 15,506 7,165 16,322 -43.62%
-
Tax Rate -102.38% 6.46% 3.92% 0.71% -52.03% 10.83% 9.22% -
Total Cost 119,137 98,539 101,697 113,084 117,170 110,847 119,001 0.07%
-
Net Worth 442,244 442,221 453,416 458,270 447,085 441,751 442,720 -0.07%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,717 6,717 6,717 - 8,618 8,619 8,534 -14.71%
Div Payout % 97.46% 211.97% 159.25% - 55.58% 120.30% 52.29% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 442,244 442,221 453,416 458,270 447,085 441,751 442,720 -0.07%
NOSH 560,634 560,414 560,412 558,940 558,578 538,721 533,398 3.36%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.47% 3.12% 3.98% 2.06% 11.69% 6.07% 12.06% -
ROE 1.56% 0.72% 0.93% 0.52% 3.47% 1.62% 3.69% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.51 18.17 18.92 20.66 24.63 21.91 25.37 -7.64%
EPS 1.23 0.57 0.75 0.43 2.88 1.33 3.06 -45.44%
DPS 1.20 1.20 1.20 0.00 1.60 1.60 1.60 -17.40%
NAPS 0.79 0.79 0.81 0.82 0.83 0.82 0.83 -3.23%
Adjusted Per Share Value based on latest NOSH - 558,940
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 22.20 17.91 18.66 20.34 23.37 20.79 23.84 -4.62%
EPS 1.21 0.56 0.74 0.42 2.73 1.26 2.87 -43.68%
DPS 1.18 1.18 1.18 0.00 1.52 1.52 1.50 -14.74%
NAPS 0.7789 0.7789 0.7986 0.8072 0.7875 0.7781 0.7798 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.61 0.885 0.785 0.78 1.19 1.59 1.41 -
P/RPS 2.71 4.87 4.15 3.78 4.83 7.26 5.56 -37.98%
P/EPS 49.54 156.33 104.18 183.31 41.34 119.55 46.08 4.93%
EY 2.02 0.64 0.96 0.55 2.42 0.84 2.17 -4.65%
DY 1.97 1.36 1.53 0.00 1.34 1.01 1.13 44.70%
P/NAPS 0.77 1.12 0.97 0.95 1.43 1.94 1.70 -40.93%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 24/08/18 24/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.60 0.76 0.875 0.97 0.91 1.46 1.75 -
P/RPS 2.67 4.18 4.62 4.70 3.69 6.66 6.90 -46.80%
P/EPS 48.73 134.25 116.12 227.97 31.61 109.77 57.19 -10.09%
EY 2.05 0.74 0.86 0.44 3.16 0.91 1.75 11.09%
DY 2.00 1.58 1.37 0.00 1.76 1.10 0.91 68.79%
P/NAPS 0.76 0.96 1.08 1.18 1.10 1.78 2.11 -49.28%

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