[HEVEA] QoQ TTM 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- -35.66%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 449,115 455,761 472,065 501,473 544,663 557,207 566,345 -14.28%
PBT 13,579 20,372 25,019 38,609 65,816 85,179 96,329 -72.81%
Tax 3,079 4,899 4,248 2,762 -1,513 -8,376 -9,458 -
NP 16,658 25,271 29,267 41,371 64,303 76,803 86,871 -66.64%
-
NP to SH 16,658 25,271 29,267 41,371 64,303 76,803 86,871 -66.64%
-
Tax Rate -22.67% -24.05% -16.98% -7.15% 2.30% 9.83% 9.82% -
Total Cost 432,457 430,490 442,798 460,102 480,360 480,404 479,474 -6.63%
-
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 20,152 22,053 23,955 25,772 25,772 26,504 23,940 -10.82%
Div Payout % 120.98% 87.27% 81.85% 62.30% 40.08% 34.51% 27.56% -
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 3.71% 5.54% 6.20% 8.25% 11.81% 13.78% 15.34% -
ROE 3.77% 5.71% 6.45% 9.03% 14.38% 17.39% 19.62% -
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 80.23 81.42 84.33 89.73 101.12 103.43 106.18 -16.99%
EPS 2.98 4.51 5.23 7.40 11.94 14.26 16.29 -67.67%
DPS 3.60 3.94 4.28 4.61 4.80 4.92 4.49 -13.65%
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 79.10 80.28 83.15 88.33 95.93 98.14 99.75 -14.29%
EPS 2.93 4.45 5.15 7.29 11.33 13.53 15.30 -66.67%
DPS 3.55 3.88 4.22 4.54 4.54 4.67 4.22 -10.85%
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 0.76 1.09 0.93 0.87 1.18 1.54 1.33 -31.06%
P/EPS 20.50 19.60 15.01 10.54 9.97 11.15 8.66 77.34%
EY 4.88 5.10 6.66 9.49 10.03 8.97 11.55 -43.60%
DY 5.90 4.45 5.45 5.91 4.03 3.09 3.18 50.82%
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 0.75 0.93 1.04 1.08 0.90 1.41 1.65 -40.79%
P/EPS 20.16 16.83 16.74 13.10 7.62 10.24 10.75 51.89%
EY 4.96 5.94 5.98 7.63 13.12 9.76 9.31 -34.20%
DY 6.00 5.18 4.89 4.75 5.27 3.37 2.56 76.17%
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