[HEVEA] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -70.56%
YoY- -14.68%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 121,943 97,292 93,956 106,001 126,030 101,708 105,915 9.82%
PBT 7,170 4,235 1,030 3,555 3,406 3,388 4,390 38.56%
Tax 136 -787 267 -1,526 3,487 -219 -172 -
NP 7,306 3,448 1,297 2,029 6,893 3,169 4,218 44.08%
-
NP to SH 7,306 3,448 1,297 2,029 6,893 3,169 4,218 44.08%
-
Tax Rate -1.90% 18.58% -25.92% 42.93% -102.38% 6.46% 3.92% -
Total Cost 114,637 93,844 92,659 103,972 119,137 98,539 101,697 8.28%
-
Net Worth 432,421 426,718 431,904 437,295 442,244 442,221 453,416 -3.10%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,615 5,614 5,609 - 6,717 6,717 6,717 -11.23%
Div Payout % 76.87% 162.84% 432.47% - 97.46% 211.97% 159.25% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 432,421 426,718 431,904 437,295 442,244 442,221 453,416 -3.10%
NOSH 563,704 562,239 561,058 560,634 560,634 560,414 560,412 0.39%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.99% 3.54% 1.38% 1.91% 5.47% 3.12% 3.98% -
ROE 1.69% 0.81% 0.30% 0.46% 1.56% 0.72% 0.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.71 17.33 16.75 18.91 22.51 18.17 18.92 9.57%
EPS 1.30 0.61 0.23 0.36 1.23 0.57 0.75 44.15%
DPS 1.00 1.00 1.00 0.00 1.20 1.20 1.20 -11.41%
NAPS 0.77 0.76 0.77 0.78 0.79 0.79 0.81 -3.31%
Adjusted Per Share Value based on latest NOSH - 560,634
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.48 17.14 16.55 18.67 22.20 17.91 18.66 9.80%
EPS 1.29 0.61 0.23 0.36 1.21 0.56 0.74 44.69%
DPS 0.99 0.99 0.99 0.00 1.18 1.18 1.18 -11.01%
NAPS 0.7616 0.7516 0.7607 0.7702 0.7789 0.7789 0.7986 -3.10%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.54 0.50 0.615 0.64 0.61 0.885 0.785 -
P/RPS 2.49 2.89 3.67 3.38 2.71 4.87 4.15 -28.79%
P/EPS 41.51 81.42 265.97 176.84 49.54 156.33 104.18 -45.76%
EY 2.41 1.23 0.38 0.57 2.02 0.64 0.96 84.40%
DY 1.85 2.00 1.63 0.00 1.97 1.36 1.53 13.45%
P/NAPS 0.70 0.66 0.80 0.82 0.77 1.12 0.97 -19.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 22/08/19 24/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.42 0.54 0.56 0.69 0.60 0.76 0.875 -
P/RPS 1.93 3.12 3.34 3.65 2.67 4.18 4.62 -44.02%
P/EPS 32.28 87.93 242.18 190.65 48.73 134.25 116.12 -57.30%
EY 3.10 1.14 0.41 0.52 2.05 0.74 0.86 134.54%
DY 2.38 1.85 1.79 0.00 2.00 1.58 1.37 44.36%
P/NAPS 0.55 0.71 0.73 0.88 0.76 0.96 1.08 -36.15%

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