[HEVEA] QoQ Annualized 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- -150.21%
YoY- -88.44%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 518,452 370,866 340,160 379,768 401,236 388,640 352,654 29.32%
PBT 25,868 -581 -10,921 -9,128 -3,324 17,313 9,261 98.46%
Tax -5,004 -574 -425 -490 -520 -1,441 -1,769 100.14%
NP 20,864 -1,155 -11,346 -9,618 -3,844 15,872 7,492 98.06%
-
NP to SH 20,864 -1,155 -11,346 -9,618 -3,844 15,872 7,492 98.06%
-
Tax Rate 19.34% - - - - 8.32% 19.10% -
Total Cost 497,588 372,021 351,506 389,386 405,080 372,768 345,162 27.64%
-
Net Worth 425,809 420,131 414,454 420,131 425,809 431,182 419,835 0.94%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 8,510 7,564 -
Div Payout % - - - - - 53.62% 100.97% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 425,809 420,131 414,454 420,131 425,809 431,182 419,835 0.94%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.02% -0.31% -3.34% -2.53% -0.96% 4.08% 2.12% -
ROE 4.90% -0.27% -2.74% -2.29% -0.90% 3.68% 1.78% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 91.32 65.32 59.91 66.89 70.67 68.50 62.16 29.26%
EPS 3.68 -0.20 -2.00 -1.70 -0.68 2.80 1.32 98.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.33 -
NAPS 0.75 0.74 0.73 0.74 0.75 0.76 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 567,745
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 91.32 65.32 59.91 66.89 70.67 68.45 62.11 29.33%
EPS 3.68 -0.20 -2.00 -1.70 -0.68 2.80 1.32 98.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.33 -
NAPS 0.75 0.74 0.73 0.74 0.75 0.7595 0.7395 0.94%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.54 0.43 0.46 0.485 0.61 0.715 0.485 -
P/RPS 0.59 0.66 0.77 0.73 0.86 1.04 0.78 -16.99%
P/EPS 14.69 -211.37 -23.02 -28.63 -90.09 25.56 36.73 -45.74%
EY 6.81 -0.47 -4.34 -3.49 -1.11 3.91 2.72 84.48%
DY 0.00 0.00 0.00 0.00 0.00 2.10 2.75 -
P/NAPS 0.72 0.58 0.63 0.66 0.81 0.94 0.66 5.97%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 24/02/22 25/11/21 29/09/21 19/05/21 25/02/21 25/11/20 -
Price 0.525 0.48 0.44 0.47 0.61 0.665 0.73 -
P/RPS 0.57 0.73 0.73 0.70 0.86 0.97 1.17 -38.11%
P/EPS 14.29 -235.95 -22.02 -27.74 -90.09 23.77 55.28 -59.45%
EY 7.00 -0.42 -4.54 -3.60 -1.11 4.21 1.81 146.58%
DY 0.00 0.00 0.00 0.00 0.00 2.26 1.83 -
P/NAPS 0.70 0.65 0.60 0.64 0.81 0.88 0.99 -20.64%

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