[HEVEA] YoY 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- -300.42%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 61,718 104,345 89,575 61,924 93,956 105,915 135,323 -12.25%
PBT 259 3,460 -3,733 -4,896 1,030 4,390 17,980 -50.65%
Tax -110 -676 -115 425 267 -172 -1,658 -36.36%
NP 149 2,784 -3,848 -4,471 1,297 4,218 16,322 -54.26%
-
NP to SH 149 2,784 -3,848 -4,471 1,297 4,218 16,322 -54.26%
-
Tax Rate 42.47% 19.54% - - -25.92% 3.92% 9.22% -
Total Cost 61,569 101,561 93,423 66,395 92,659 101,697 119,001 -10.39%
-
Net Worth 420,131 425,809 420,131 419,835 431,904 453,416 442,720 -0.86%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 2,836 5,609 6,717 8,534 -
Div Payout % - - - 0.00% 432.47% 159.25% 52.29% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 420,131 425,809 420,131 419,835 431,904 453,416 442,720 -0.86%
NOSH 567,745 567,745 567,745 567,745 561,058 560,412 533,398 1.04%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.24% 2.67% -4.30% -7.22% 1.38% 3.98% 12.06% -
ROE 0.04% 0.65% -0.92% -1.06% 0.30% 0.93% 3.69% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.87 18.38 15.78 10.91 16.75 18.92 25.37 -13.16%
EPS 0.03 0.49 -0.68 -0.79 0.23 0.75 3.06 -53.72%
DPS 0.00 0.00 0.00 0.50 1.00 1.20 1.60 -
NAPS 0.74 0.75 0.74 0.74 0.77 0.81 0.83 -1.89%
Adjusted Per Share Value based on latest NOSH - 567,745
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.87 18.38 15.78 10.91 16.55 18.66 23.84 -12.26%
EPS 0.03 0.49 -0.68 -0.79 0.23 0.74 2.87 -53.22%
DPS 0.00 0.00 0.00 0.50 0.99 1.18 1.50 -
NAPS 0.74 0.75 0.74 0.7395 0.7607 0.7986 0.7798 -0.86%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.345 0.445 0.485 0.38 0.615 0.785 1.41 -
P/RPS 3.17 2.42 3.07 3.48 3.67 4.15 5.56 -8.93%
P/EPS 1,314.58 90.75 -71.56 -48.22 265.97 104.18 46.08 74.75%
EY 0.08 1.10 -1.40 -2.07 0.38 0.96 2.17 -42.29%
DY 0.00 0.00 0.00 1.32 1.63 1.53 1.13 -
P/NAPS 0.47 0.59 0.66 0.51 0.80 0.97 1.70 -19.27%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 18/08/22 29/09/21 24/08/20 22/08/19 24/08/18 24/08/17 -
Price 0.33 0.45 0.47 0.47 0.56 0.875 1.75 -
P/RPS 3.04 2.45 2.98 4.31 3.34 4.62 6.90 -12.76%
P/EPS 1,257.42 91.77 -69.35 -59.64 242.18 116.12 57.19 67.33%
EY 0.08 1.09 -1.44 -1.68 0.41 0.86 1.75 -40.18%
DY 0.00 0.00 0.00 1.06 1.79 1.37 0.91 -
P/NAPS 0.45 0.60 0.64 0.64 0.73 1.08 2.11 -22.69%

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