[HEVEA] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 64.49%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 153,536 199,957 221,377 293,974 267,675 227,751 211,591 -5.20%
PBT -2,387 4,585 6,785 47,581 41,549 31,134 16,754 -
Tax -165 -1,260 -189 -5,948 -6,120 -1,115 -1,011 -26.05%
NP -2,552 3,325 6,596 41,633 35,429 30,019 15,743 -
-
NP to SH -2,552 3,325 6,596 41,633 35,429 30,019 15,743 -
-
Tax Rate - 27.48% 2.79% 12.50% 14.73% 3.58% 6.03% -
Total Cost 156,088 196,632 214,781 252,341 232,246 197,732 195,848 -3.70%
-
Net Worth 419,835 431,904 453,416 442,450 383,016 202,755 251,660 8.89%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 2,836 5,609 6,717 8,529 5,927 506 - -
Div Payout % 0.00% 168.70% 101.84% 20.49% 16.73% 1.69% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 419,835 431,904 453,416 442,450 383,016 202,755 251,660 8.89%
NOSH 567,745 561,058 560,412 533,072 455,971 101,377 94,609 34.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.66% 1.66% 2.98% 14.16% 13.24% 13.18% 7.44% -
ROE -0.61% 0.77% 1.45% 9.41% 9.25% 14.81% 6.26% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.06 35.65 39.55 55.15 58.70 224.66 223.65 -29.64%
EPS -0.45 0.59 1.18 7.81 7.77 7.47 16.64 -
DPS 0.50 1.00 1.20 1.60 1.30 0.50 0.00 -
NAPS 0.74 0.77 0.81 0.83 0.84 2.00 2.66 -19.18%
Adjusted Per Share Value based on latest NOSH - 533,398
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.97 35.12 38.88 51.63 47.01 40.00 37.16 -5.19%
EPS -0.45 0.58 1.16 7.31 6.22 5.27 2.76 -
DPS 0.50 0.99 1.18 1.50 1.04 0.09 0.00 -
NAPS 0.7374 0.7586 0.7964 0.7771 0.6727 0.3561 0.442 8.89%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.38 0.615 0.785 1.41 1.19 3.48 1.40 -
P/RPS 1.40 1.73 1.98 2.56 2.03 1.55 0.63 14.22%
P/EPS -84.48 103.75 66.62 18.05 15.32 11.75 8.41 -
EY -1.18 0.96 1.50 5.54 6.53 8.51 11.89 -
DY 1.32 1.63 1.53 1.13 1.09 0.14 0.00 -
P/NAPS 0.51 0.80 0.97 1.70 1.42 1.74 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/08/19 24/08/18 24/08/17 23/08/16 28/08/15 26/08/14 -
Price 0.47 0.56 0.875 1.75 1.18 0.94 1.80 -
P/RPS 1.74 1.57 2.21 3.17 2.01 0.42 0.80 13.81%
P/EPS -104.49 94.47 74.26 22.41 15.19 3.17 10.82 -
EY -0.96 1.06 1.35 4.46 6.58 31.50 9.24 -
DY 1.06 1.79 1.37 0.91 1.10 0.53 0.00 -
P/NAPS 0.64 0.73 1.08 2.11 1.40 0.47 0.68 -1.00%

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