[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -85.21%
YoY- -90.6%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 449,115 430,780 442,754 461,848 544,663 549,316 587,948 -16.39%
PBT 13,579 13,564 13,570 9,580 65,815 74,156 95,162 -72.59%
Tax 3,079 -544 -378 -68 -1,512 -9,092 -11,896 -
NP 16,658 13,020 13,192 9,512 64,303 65,064 83,266 -65.69%
-
NP to SH 16,658 13,020 13,192 9,512 64,303 65,064 83,266 -65.69%
-
Tax Rate -22.67% 4.01% 2.79% 0.71% 2.30% 12.26% 12.50% -
Total Cost 432,457 417,760 429,562 452,336 480,360 484,252 504,682 -9.75%
-
Net Worth 442,244 442,221 453,416 458,270 447,085 441,659 442,450 -0.03%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,152 17,912 13,434 - 25,855 22,980 17,058 11.71%
Div Payout % 120.98% 137.58% 101.84% - 40.21% 35.32% 20.49% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 442,244 442,221 453,416 458,270 447,085 441,659 442,450 -0.03%
NOSH 560,634 560,414 560,412 558,940 558,578 538,609 533,072 3.40%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.71% 3.02% 2.98% 2.06% 11.81% 11.84% 14.16% -
ROE 3.77% 2.94% 2.91% 2.08% 14.38% 14.73% 18.82% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 80.23 76.96 79.10 82.64 101.12 101.99 110.29 -19.06%
EPS 2.98 2.32 2.36 1.72 11.94 12.08 15.62 -66.75%
DPS 3.60 3.20 2.40 0.00 4.80 4.27 3.20 8.14%
NAPS 0.79 0.79 0.81 0.82 0.83 0.82 0.83 -3.23%
Adjusted Per Share Value based on latest NOSH - 558,940
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.10 75.88 77.98 81.35 95.93 96.75 103.56 -16.40%
EPS 2.93 2.29 2.32 1.68 11.33 11.46 14.67 -65.73%
DPS 3.55 3.16 2.37 0.00 4.55 4.05 3.00 11.84%
NAPS 0.7789 0.7789 0.7986 0.8072 0.7875 0.7779 0.7793 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.61 0.885 0.785 0.78 1.19 1.59 1.41 -
P/RPS 0.76 1.15 0.99 0.94 1.18 1.56 1.28 -29.28%
P/EPS 20.50 38.05 33.31 45.83 9.97 13.16 9.03 72.47%
EY 4.88 2.63 3.00 2.18 10.03 7.60 11.08 -42.02%
DY 5.90 3.62 3.06 0.00 4.03 2.68 2.27 88.71%
P/NAPS 0.77 1.12 0.97 0.95 1.43 1.94 1.70 -40.93%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 24/08/18 24/05/18 27/02/18 23/11/17 24/08/17 -
Price 0.60 0.76 0.875 0.97 0.91 1.46 1.75 -
P/RPS 0.75 0.99 1.11 1.17 0.90 1.43 1.59 -39.32%
P/EPS 20.16 32.67 37.13 56.99 7.62 12.09 11.20 47.81%
EY 4.96 3.06 2.69 1.75 13.12 8.27 8.93 -32.35%
DY 6.00 4.21 2.74 0.00 5.27 2.92 1.83 120.22%
P/NAPS 0.76 0.96 1.08 1.18 1.10 1.78 2.11 -49.28%

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