[HEVEA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.3%
YoY- -79.99%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 399,914 424,004 449,115 430,780 442,754 461,848 544,663 -18.65%
PBT 9,170 14,220 13,579 13,564 13,570 9,580 65,815 -73.22%
Tax -2,520 -6,104 3,079 -544 -378 -68 -1,512 40.70%
NP 6,650 8,116 16,658 13,020 13,192 9,512 64,303 -78.05%
-
NP to SH 6,650 8,116 16,658 13,020 13,192 9,512 64,303 -78.05%
-
Tax Rate 27.48% 42.93% -22.67% 4.01% 2.79% 0.71% 2.30% -
Total Cost 393,264 415,888 432,457 417,760 429,562 452,336 480,360 -12.51%
-
Net Worth 431,904 437,295 442,244 442,221 453,416 458,270 447,085 -2.28%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,218 - 20,152 17,912 13,434 - 25,855 -42.77%
Div Payout % 168.70% - 120.98% 137.58% 101.84% - 40.21% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 431,904 437,295 442,244 442,221 453,416 458,270 447,085 -2.28%
NOSH 561,058 560,634 560,634 560,414 560,412 558,940 558,578 0.29%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.66% 1.91% 3.71% 3.02% 2.98% 2.06% 11.81% -
ROE 1.54% 1.86% 3.77% 2.94% 2.91% 2.08% 14.38% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 71.30 75.63 80.23 76.96 79.10 82.64 101.12 -20.83%
EPS 1.18 1.44 2.98 2.32 2.36 1.72 11.94 -78.71%
DPS 2.00 0.00 3.60 3.20 2.40 0.00 4.80 -44.30%
NAPS 0.77 0.78 0.79 0.79 0.81 0.82 0.83 -4.89%
Adjusted Per Share Value based on latest NOSH - 560,414
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 70.24 74.47 78.88 75.66 77.76 81.12 95.66 -18.65%
EPS 1.17 1.43 2.93 2.29 2.32 1.67 11.29 -78.02%
DPS 1.97 0.00 3.54 3.15 2.36 0.00 4.54 -42.77%
NAPS 0.7586 0.768 0.7767 0.7767 0.7964 0.8049 0.7852 -2.27%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.615 0.64 0.61 0.885 0.785 0.78 1.19 -
P/RPS 0.86 0.85 0.76 1.15 0.99 0.94 1.18 -19.06%
P/EPS 51.87 44.21 20.50 38.05 33.31 45.83 9.97 201.15%
EY 1.93 2.26 4.88 2.63 3.00 2.18 10.03 -66.77%
DY 3.25 0.00 5.90 3.62 3.06 0.00 4.03 -13.39%
P/NAPS 0.80 0.82 0.77 1.12 0.97 0.95 1.43 -32.17%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 28/02/19 23/11/18 24/08/18 24/05/18 27/02/18 -
Price 0.56 0.69 0.60 0.76 0.875 0.97 0.91 -
P/RPS 0.79 0.91 0.75 0.99 1.11 1.17 0.90 -8.34%
P/EPS 47.23 47.66 20.16 32.67 37.13 56.99 7.62 238.55%
EY 2.12 2.10 4.96 3.06 2.69 1.75 13.12 -70.43%
DY 3.57 0.00 6.00 4.21 2.74 0.00 5.27 -22.92%
P/NAPS 0.73 0.88 0.76 0.96 1.08 1.18 1.10 -23.97%

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