[HEVEA] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -214.01%
YoY- 14.24%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 69,252 72,706 65,236 110,955 97,292 101,708 118,012 -8.49%
PBT 426 -3,563 -3,627 9,333 4,235 3,388 8,035 -38.69%
Tax -94 389 -74 -1,162 -787 -219 -870 -30.97%
NP 332 -3,174 -3,701 8,171 3,448 3,169 7,165 -40.05%
-
NP to SH 332 -3,174 -3,701 8,171 3,448 3,169 7,165 -40.05%
-
Tax Rate 22.07% - - 12.45% 18.58% 6.46% 10.83% -
Total Cost 68,920 75,880 68,937 102,784 93,844 98,539 110,847 -7.61%
-
Net Worth 414,454 420,131 414,454 419,835 426,718 442,221 441,751 -1.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 2,836 5,614 6,717 8,619 -
Div Payout % - - - 34.72% 162.84% 211.97% 120.30% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 414,454 420,131 414,454 419,835 426,718 442,221 441,751 -1.05%
NOSH 567,745 567,745 567,745 567,745 562,239 560,414 538,721 0.87%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.48% -4.37% -5.67% 7.36% 3.54% 3.12% 6.07% -
ROE 0.08% -0.76% -0.89% 1.95% 0.81% 0.72% 1.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.20 12.81 11.49 19.56 17.33 18.17 21.91 -9.29%
EPS 0.06 -0.56 -0.65 1.44 0.61 0.57 1.33 -40.32%
DPS 0.00 0.00 0.00 0.50 1.00 1.20 1.60 -
NAPS 0.73 0.74 0.73 0.74 0.76 0.79 0.82 -1.91%
Adjusted Per Share Value based on latest NOSH - 567,745
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.20 12.81 11.49 19.54 17.14 17.91 20.79 -8.49%
EPS 0.06 -0.56 -0.65 1.44 0.61 0.56 1.26 -39.78%
DPS 0.00 0.00 0.00 0.50 0.99 1.18 1.52 -
NAPS 0.73 0.74 0.73 0.7395 0.7516 0.7789 0.7781 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.35 0.365 0.46 0.485 0.50 0.885 1.59 -
P/RPS 2.87 2.85 4.00 2.48 2.89 4.87 7.26 -14.32%
P/EPS 598.53 -65.29 -70.57 33.68 81.42 156.33 119.55 30.77%
EY 0.17 -1.53 -1.42 2.97 1.23 0.64 0.84 -23.36%
DY 0.00 0.00 0.00 1.03 2.00 1.36 1.01 -
P/NAPS 0.48 0.49 0.63 0.66 0.66 1.12 1.94 -20.75%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 17/11/22 25/11/21 25/11/20 21/11/19 23/11/18 23/11/17 -
Price 0.365 0.37 0.44 0.73 0.54 0.76 1.46 -
P/RPS 2.99 2.89 3.83 3.73 3.12 4.18 6.66 -12.48%
P/EPS 624.18 -66.18 -67.50 50.69 87.93 134.25 109.77 33.58%
EY 0.16 -1.51 -1.48 1.97 1.14 0.74 0.91 -25.14%
DY 0.00 0.00 0.00 0.68 1.85 1.58 1.10 -
P/NAPS 0.50 0.50 0.60 0.99 0.71 0.96 1.78 -19.06%

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