[HEVEA] QoQ TTM 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- -0.78%
YoY- -14.34%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 388,640 386,434 372,771 404,803 419,192 423,279 427,695 -6.15%
PBT 17,313 14,116 9,018 14,944 15,990 12,226 11,379 32.11%
Tax -1,441 -1,191 -816 -974 -1,910 1,441 2,009 -
NP 15,872 12,925 8,202 13,970 14,080 13,667 13,388 11.95%
-
NP to SH 15,872 12,925 8,202 13,970 14,080 13,667 13,388 11.95%
-
Tax Rate 8.32% 8.44% 9.05% 6.52% 11.94% -11.79% -17.66% -
Total Cost 372,768 373,509 364,569 390,833 405,112 409,612 414,307 -6.77%
-
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 8,510 11,289 14,067 16,839 16,839 17,941 19,044 -41.40%
Div Payout % 53.62% 87.34% 171.51% 120.54% 119.60% 131.28% 142.25% -
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 4.08% 3.34% 2.20% 3.45% 3.36% 3.23% 3.13% -
ROE 3.68% 3.08% 1.95% 3.28% 3.26% 3.20% 3.10% -
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 68.50 68.11 65.70 71.35 74.64 75.39 76.25 -6.86%
EPS 2.80 2.28 1.45 2.46 2.51 2.43 2.39 11.07%
DPS 1.50 2.00 2.50 3.00 3.00 3.20 3.40 -41.90%
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 68.45 68.06 65.66 71.30 73.83 74.55 75.33 -6.15%
EPS 2.80 2.28 1.44 2.46 2.48 2.41 2.36 12.01%
DPS 1.50 1.99 2.48 2.97 2.97 3.16 3.35 -41.32%
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 1.04 0.71 0.58 0.43 0.72 0.66 0.81 18.04%
P/EPS 25.56 21.29 26.29 12.59 21.54 20.54 25.77 -0.54%
EY 3.91 4.70 3.80 7.94 4.64 4.87 3.88 0.51%
DY 2.10 4.12 6.58 9.68 5.56 6.40 5.53 -47.40%
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 0.97 1.07 0.72 0.60 0.56 0.72 0.73 20.76%
P/EPS 23.77 32.04 32.51 17.26 16.75 22.18 23.46 0.87%
EY 4.21 3.12 3.08 5.79 5.97 4.51 4.26 -0.78%
DY 2.26 2.74 5.32 7.06 7.14 5.93 6.07 -48.09%
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