[HEVEA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -166.27%
YoY- -107.28%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 422,410 414,940 400,170 370,866 379,269 424,988 397,337 4.15%
PBT 13,974 13,910 6,717 -581 2,176 15,136 13,973 0.00%
Tax -1,793 -2,256 -1,695 -574 -433 -1,521 -981 49.43%
NP 12,181 11,654 5,022 -1,155 1,743 13,615 12,992 -4.20%
-
NP to SH 12,181 11,654 5,022 -1,155 1,743 13,615 12,992 -4.20%
-
Tax Rate 12.83% 16.22% 25.23% - 19.90% 10.05% 7.02% -
Total Cost 410,229 403,286 395,148 372,021 377,526 411,373 384,345 4.43%
-
Net Worth 420,131 425,809 425,809 420,131 414,454 420,131 425,809 -0.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - 2,836 5,673 8,510 -
Div Payout % - - - - 162.75% 41.67% 65.50% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 420,131 425,809 425,809 420,131 414,454 420,131 425,809 -0.89%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.88% 2.81% 1.25% -0.31% 0.46% 3.20% 3.27% -
ROE 2.90% 2.74% 1.18% -0.27% 0.42% 3.24% 3.05% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 74.40 73.09 70.48 65.32 66.80 74.86 69.99 4.15%
EPS 2.15 2.05 0.88 -0.20 0.31 2.40 2.29 -4.11%
DPS 0.00 0.00 0.00 0.00 0.50 1.00 1.50 -
NAPS 0.74 0.75 0.75 0.74 0.73 0.74 0.75 -0.89%
Adjusted Per Share Value based on latest NOSH - 567,745
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 74.19 72.88 70.28 65.14 66.61 74.64 69.79 4.15%
EPS 2.14 2.05 0.88 -0.20 0.31 2.39 2.28 -4.13%
DPS 0.00 0.00 0.00 0.00 0.50 1.00 1.49 -
NAPS 0.7379 0.7479 0.7479 0.7379 0.7279 0.7379 0.7479 -0.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.365 0.445 0.54 0.43 0.46 0.485 0.61 -
P/RPS 0.49 0.61 0.77 0.66 0.69 0.65 0.87 -31.77%
P/EPS 17.01 21.68 61.05 -211.37 149.84 20.22 26.66 -25.86%
EY 5.88 4.61 1.64 -0.47 0.67 4.94 3.75 34.93%
DY 0.00 0.00 0.00 0.00 1.09 2.06 2.46 -
P/NAPS 0.49 0.59 0.72 0.58 0.63 0.66 0.81 -28.45%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 18/05/22 24/02/22 25/11/21 29/09/21 19/05/21 -
Price 0.37 0.45 0.525 0.48 0.44 0.47 0.61 -
P/RPS 0.50 0.62 0.74 0.73 0.66 0.63 0.87 -30.85%
P/EPS 17.25 21.92 59.35 -235.95 143.32 19.60 26.66 -25.17%
EY 5.80 4.56 1.68 -0.42 0.70 5.10 3.75 33.70%
DY 0.00 0.00 0.00 0.00 1.14 2.13 2.46 -
P/NAPS 0.50 0.60 0.70 0.65 0.60 0.64 0.81 -27.48%

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