[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -23.31%
YoY- 266.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 311,028 405,814 408,885 467,916 518,452 370,866 340,160 -5.79%
PBT -26,856 16,618 8,485 19,854 25,868 -581 -10,921 82.28%
Tax -404 -7,228 -2,050 -3,854 -5,004 -574 -425 -3.32%
NP -27,260 9,390 6,434 16,000 20,864 -1,155 -11,346 79.48%
-
NP to SH -27,260 9,390 6,434 16,000 20,864 -1,155 -11,346 79.48%
-
Tax Rate - 43.50% 24.16% 19.41% 19.34% - - -
Total Cost 338,288 396,424 402,450 451,916 497,588 372,021 351,506 -2.52%
-
Net Worth 420,131 425,809 420,131 425,809 425,809 420,131 414,454 0.91%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 420,131 425,809 420,131 425,809 425,809 420,131 414,454 0.91%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -8.76% 2.31% 1.57% 3.42% 4.02% -0.31% -3.34% -
ROE -6.49% 2.21% 1.53% 3.76% 4.90% -0.27% -2.74% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 54.78 71.48 72.02 82.42 91.32 65.32 59.91 -5.79%
EPS -4.80 1.65 1.13 2.82 3.68 -0.20 -2.00 79.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.74 0.75 0.75 0.74 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 567,745
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 54.63 71.27 71.81 82.18 91.06 65.14 59.74 -5.79%
EPS -4.79 1.65 1.13 2.81 3.66 -0.20 -1.99 79.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7379 0.7479 0.7379 0.7479 0.7479 0.7379 0.7279 0.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.345 0.35 0.365 0.445 0.54 0.43 0.46 -
P/RPS 0.63 0.49 0.51 0.54 0.59 0.66 0.77 -12.53%
P/EPS -7.19 21.16 32.20 15.79 14.69 -211.37 -23.02 -53.99%
EY -13.92 4.73 3.11 6.33 6.81 -0.47 -4.34 117.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.59 0.72 0.58 0.63 -17.75%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 23/02/23 17/11/22 18/08/22 18/05/22 24/02/22 25/11/21 -
Price 0.36 0.345 0.37 0.45 0.525 0.48 0.44 -
P/RPS 0.66 0.48 0.51 0.55 0.57 0.73 0.73 -6.50%
P/EPS -7.50 20.86 32.65 15.97 14.29 -235.95 -22.02 -51.26%
EY -13.34 4.79 3.06 6.26 7.00 -0.42 -4.54 105.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.50 0.60 0.70 0.65 0.60 -12.64%

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