[HEVEA] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 45.93%
YoY- 912.99%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 278,302 278,950 311,028 405,814 408,885 467,916 518,452 -33.92%
PBT -8,038 -12,910 -26,856 16,618 8,485 19,854 25,868 -
Tax -406 -422 -404 -7,228 -2,050 -3,854 -5,004 -81.22%
NP -8,445 -13,332 -27,260 9,390 6,434 16,000 20,864 -
-
NP to SH -8,445 -13,332 -27,260 9,390 6,434 16,000 20,864 -
-
Tax Rate - - - 43.50% 24.16% 19.41% 19.34% -
Total Cost 286,747 292,282 338,288 396,424 402,450 451,916 497,588 -30.72%
-
Net Worth 414,454 420,131 420,131 425,809 420,131 425,809 425,809 -1.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 414,454 420,131 420,131 425,809 420,131 425,809 425,809 -1.78%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -3.03% -4.78% -8.76% 2.31% 1.57% 3.42% 4.02% -
ROE -2.04% -3.17% -6.49% 2.21% 1.53% 3.76% 4.90% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 49.02 49.13 54.78 71.48 72.02 82.42 91.32 -33.92%
EPS -1.49 -2.34 -4.80 1.65 1.13 2.82 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.74 0.75 0.74 0.75 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 567,745
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 49.02 49.13 54.78 71.48 72.02 82.42 91.32 -33.92%
EPS -1.49 -2.34 -4.80 1.65 1.13 2.82 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.74 0.75 0.74 0.75 0.75 -1.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.35 0.345 0.345 0.35 0.365 0.445 0.54 -
P/RPS 0.71 0.70 0.63 0.49 0.51 0.54 0.59 13.12%
P/EPS -23.53 -14.69 -7.19 21.16 32.20 15.79 14.69 -
EY -4.25 -6.81 -13.92 4.73 3.11 6.33 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.47 0.47 0.49 0.59 0.72 -23.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 25/08/23 19/05/23 23/02/23 17/11/22 18/08/22 18/05/22 -
Price 0.365 0.33 0.36 0.345 0.37 0.45 0.525 -
P/RPS 0.74 0.67 0.66 0.48 0.51 0.55 0.57 18.98%
P/EPS -24.54 -14.05 -7.50 20.86 32.65 15.97 14.29 -
EY -4.08 -7.12 -13.34 4.79 3.06 6.26 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.49 0.46 0.50 0.60 0.70 -20.07%

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