[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 55.9%
YoY- -15.48%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 352,654 307,072 366,448 419,192 396,332 399,914 424,004 -11.52%
PBT 9,261 -4,774 10,036 15,990 11,760 9,170 14,220 -24.80%
Tax -1,769 -330 -2,360 -1,911 -2,729 -2,520 -6,104 -56.10%
NP 7,492 -5,104 7,676 14,079 9,030 6,650 8,116 -5.17%
-
NP to SH 7,492 -5,104 7,676 14,079 9,030 6,650 8,116 -5.17%
-
Tax Rate 19.10% - 23.52% 11.95% 23.21% 27.48% 42.93% -
Total Cost 345,162 312,176 358,772 405,113 387,301 393,264 415,888 -11.65%
-
Net Worth 419,835 419,835 425,508 432,421 426,718 431,904 437,295 -2.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,564 5,673 - 16,847 14,972 11,218 - -
Div Payout % 100.97% 0.00% - 119.66% 165.80% 168.70% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 419,835 419,835 425,508 432,421 426,718 431,904 437,295 -2.67%
NOSH 567,745 567,745 567,745 563,704 562,239 561,058 560,634 0.84%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.12% -1.66% 2.09% 3.36% 2.28% 1.66% 1.91% -
ROE 1.78% -1.22% 1.80% 3.26% 2.12% 1.54% 1.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 62.16 54.12 64.59 74.64 70.59 71.30 75.63 -12.22%
EPS 1.32 -0.90 1.36 2.51 1.61 1.18 1.44 -5.62%
DPS 1.33 1.00 0.00 3.00 2.67 2.00 0.00 -
NAPS 0.74 0.74 0.75 0.77 0.76 0.77 0.78 -3.43%
Adjusted Per Share Value based on latest NOSH - 563,704
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 61.94 53.93 64.36 73.62 69.61 70.24 74.47 -11.52%
EPS 1.32 -0.90 1.35 2.47 1.59 1.17 1.43 -5.18%
DPS 1.33 1.00 0.00 2.96 2.63 1.97 0.00 -
NAPS 0.7374 0.7374 0.7473 0.7595 0.7495 0.7586 0.768 -2.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.485 0.38 0.31 0.54 0.50 0.615 0.64 -
P/RPS 0.78 0.70 0.48 0.72 0.71 0.86 0.85 -5.55%
P/EPS 36.73 -42.24 22.91 21.54 31.09 51.87 44.21 -11.59%
EY 2.72 -2.37 4.36 4.64 3.22 1.93 2.26 13.10%
DY 2.75 2.63 0.00 5.56 5.33 3.25 0.00 -
P/NAPS 0.66 0.51 0.41 0.70 0.66 0.80 0.82 -13.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 24/08/20 23/06/20 26/02/20 21/11/19 22/08/19 24/05/19 -
Price 0.73 0.47 0.425 0.42 0.54 0.56 0.69 -
P/RPS 1.17 0.87 0.66 0.56 0.77 0.79 0.91 18.18%
P/EPS 55.28 -52.24 31.41 16.75 33.57 47.23 47.66 10.36%
EY 1.81 -1.91 3.18 5.97 2.98 2.12 2.10 -9.40%
DY 1.83 2.13 0.00 7.14 4.94 3.57 0.00 -
P/NAPS 0.99 0.64 0.57 0.55 0.71 0.73 0.88 8.14%

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