[HEVEA] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -73.73%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 124,149 110,955 61,924 91,612 121,943 97,292 93,956 20.31%
PBT 10,367 9,333 -4,896 2,509 7,170 4,235 1,030 362.91%
Tax -114 -1,162 425 -590 136 -787 267 -
NP 10,253 8,171 -4,471 1,919 7,306 3,448 1,297 294.35%
-
NP to SH 10,253 8,171 -4,471 1,919 7,306 3,448 1,297 294.35%
-
Tax Rate 1.10% 12.45% - 23.52% -1.90% 18.58% -25.92% -
Total Cost 113,896 102,784 66,395 89,693 114,637 93,844 92,659 14.67%
-
Net Worth 431,182 419,835 419,835 425,508 432,421 426,718 431,904 -0.11%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,836 2,836 2,836 - 5,615 5,614 5,609 -36.40%
Div Payout % 27.67% 34.72% 0.00% - 76.87% 162.84% 432.47% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 431,182 419,835 419,835 425,508 432,421 426,718 431,904 -0.11%
NOSH 567,745 567,745 567,745 567,745 563,704 562,239 561,058 0.78%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.26% 7.36% -7.22% 2.09% 5.99% 3.54% 1.38% -
ROE 2.38% 1.95% -1.06% 0.45% 1.69% 0.81% 0.30% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.88 19.56 10.91 16.15 21.71 17.33 16.75 19.39%
EPS 1.81 1.44 -0.79 0.34 1.30 0.61 0.23 293.17%
DPS 0.50 0.50 0.50 0.00 1.00 1.00 1.00 -36.87%
NAPS 0.76 0.74 0.74 0.75 0.77 0.76 0.77 -0.86%
Adjusted Per Share Value based on latest NOSH - 567,745
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.87 19.54 10.91 16.14 21.48 17.14 16.55 20.31%
EPS 1.81 1.44 -0.79 0.34 1.29 0.61 0.23 293.17%
DPS 0.50 0.50 0.50 0.00 0.99 0.99 0.99 -36.44%
NAPS 0.7595 0.7395 0.7395 0.7495 0.7616 0.7516 0.7607 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.715 0.485 0.38 0.31 0.54 0.50 0.615 -
P/RPS 3.27 2.48 3.48 1.92 2.49 2.89 3.67 -7.37%
P/EPS 39.56 33.68 -48.22 91.65 41.51 81.42 265.97 -71.76%
EY 2.53 2.97 -2.07 1.09 2.41 1.23 0.38 251.88%
DY 0.70 1.03 1.32 0.00 1.85 2.00 1.63 -42.93%
P/NAPS 0.94 0.66 0.51 0.41 0.70 0.66 0.80 11.29%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 24/08/20 23/06/20 26/02/20 21/11/19 22/08/19 -
Price 0.665 0.73 0.47 0.425 0.42 0.54 0.56 -
P/RPS 3.04 3.73 4.31 2.63 1.93 3.12 3.34 -6.05%
P/EPS 36.80 50.69 -59.64 125.65 32.28 87.93 242.18 -71.36%
EY 2.72 1.97 -1.68 0.80 3.10 1.14 0.41 251.04%
DY 0.75 0.68 1.06 0.00 2.38 1.85 1.79 -43.85%
P/NAPS 0.88 0.99 0.64 0.57 0.55 0.71 0.73 13.20%

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