[HEVEA] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -400.42%
YoY- -88.44%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 160,296 139,475 233,958 189,884 153,536 199,957 221,377 -5.23%
PBT 1,161 -6,455 9,927 -4,564 -2,387 4,585 6,785 -25.47%
Tax -861 -211 -1,927 -245 -165 -1,260 -189 28.72%
NP 300 -6,666 8,000 -4,809 -2,552 3,325 6,596 -40.22%
-
NP to SH 300 -6,666 8,000 -4,809 -2,552 3,325 6,596 -40.22%
-
Tax Rate 74.16% - 19.41% - - 27.48% 2.79% -
Total Cost 159,996 146,141 225,958 194,693 156,088 196,632 214,781 -4.78%
-
Net Worth 414,454 420,131 425,809 420,131 419,835 431,904 453,416 -1.48%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 2,836 5,609 6,717 -
Div Payout % - - - - 0.00% 168.70% 101.84% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 414,454 420,131 425,809 420,131 419,835 431,904 453,416 -1.48%
NOSH 567,745 567,745 567,745 567,745 567,745 561,058 560,412 0.21%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.19% -4.78% 3.42% -2.53% -1.66% 1.66% 2.98% -
ROE 0.07% -1.59% 1.88% -1.14% -0.61% 0.77% 1.45% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.23 24.57 41.21 33.45 27.06 35.65 39.55 -5.45%
EPS 0.05 -1.17 1.41 -0.85 -0.45 0.59 1.18 -40.92%
DPS 0.00 0.00 0.00 0.00 0.50 1.00 1.20 -
NAPS 0.73 0.74 0.75 0.74 0.74 0.77 0.81 -1.71%
Adjusted Per Share Value based on latest NOSH - 567,745
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 28.15 24.50 41.09 33.35 26.97 35.12 38.88 -5.23%
EPS 0.05 -1.17 1.41 -0.84 -0.45 0.58 1.16 -40.75%
DPS 0.00 0.00 0.00 0.00 0.50 0.99 1.18 -
NAPS 0.7279 0.7379 0.7479 0.7379 0.7374 0.7586 0.7964 -1.48%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.36 0.345 0.445 0.485 0.38 0.615 0.785 -
P/RPS 1.28 1.40 1.08 1.45 1.40 1.73 1.98 -7.00%
P/EPS 681.29 -29.38 31.58 -57.26 -84.48 103.75 66.62 47.27%
EY 0.15 -3.40 3.17 -1.75 -1.18 0.96 1.50 -31.84%
DY 0.00 0.00 0.00 0.00 1.32 1.63 1.53 -
P/NAPS 0.49 0.47 0.59 0.66 0.51 0.80 0.97 -10.74%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 18/08/22 29/09/21 24/08/20 22/08/19 24/08/18 -
Price 0.30 0.33 0.45 0.47 0.47 0.56 0.875 -
P/RPS 1.06 1.34 1.09 1.41 1.74 1.57 2.21 -11.51%
P/EPS 567.75 -28.11 31.94 -55.49 -104.49 94.47 74.26 40.31%
EY 0.18 -3.56 3.13 -1.80 -0.96 1.06 1.35 -28.50%
DY 0.00 0.00 0.00 0.00 1.06 1.79 1.37 -
P/NAPS 0.41 0.45 0.60 0.64 0.64 0.73 1.08 -14.89%

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