[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -51.28%
YoY- -14.68%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 419,192 396,332 399,914 424,004 449,115 430,780 442,754 -3.57%
PBT 15,990 11,760 9,170 14,220 13,579 13,564 13,570 11.52%
Tax -1,911 -2,729 -2,520 -6,104 3,079 -544 -378 193.69%
NP 14,079 9,030 6,650 8,116 16,658 13,020 13,192 4.42%
-
NP to SH 14,079 9,030 6,650 8,116 16,658 13,020 13,192 4.42%
-
Tax Rate 11.95% 23.21% 27.48% 42.93% -22.67% 4.01% 2.79% -
Total Cost 405,113 387,301 393,264 415,888 432,457 417,760 429,562 -3.82%
-
Net Worth 432,421 426,718 431,904 437,295 442,244 442,221 453,416 -3.10%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 16,847 14,972 11,218 - 20,152 17,912 13,434 16.24%
Div Payout % 119.66% 165.80% 168.70% - 120.98% 137.58% 101.84% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 432,421 426,718 431,904 437,295 442,244 442,221 453,416 -3.10%
NOSH 563,704 562,239 561,058 560,634 560,634 560,414 560,412 0.39%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.36% 2.28% 1.66% 1.91% 3.71% 3.02% 2.98% -
ROE 3.26% 2.12% 1.54% 1.86% 3.77% 2.94% 2.91% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 74.64 70.59 71.30 75.63 80.23 76.96 79.10 -3.78%
EPS 2.51 1.61 1.18 1.44 2.98 2.32 2.36 4.18%
DPS 3.00 2.67 2.00 0.00 3.60 3.20 2.40 15.99%
NAPS 0.77 0.76 0.77 0.78 0.79 0.79 0.81 -3.31%
Adjusted Per Share Value based on latest NOSH - 560,634
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 73.62 69.61 70.24 74.47 78.88 75.66 77.76 -3.57%
EPS 2.47 1.59 1.17 1.43 2.93 2.29 2.32 4.25%
DPS 2.96 2.63 1.97 0.00 3.54 3.15 2.36 16.25%
NAPS 0.7595 0.7495 0.7586 0.768 0.7767 0.7767 0.7964 -3.10%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.54 0.50 0.615 0.64 0.61 0.885 0.785 -
P/RPS 0.72 0.71 0.86 0.85 0.76 1.15 0.99 -19.08%
P/EPS 21.54 31.09 51.87 44.21 20.50 38.05 33.31 -25.16%
EY 4.64 3.22 1.93 2.26 4.88 2.63 3.00 33.63%
DY 5.56 5.33 3.25 0.00 5.90 3.62 3.06 48.74%
P/NAPS 0.70 0.66 0.80 0.82 0.77 1.12 0.97 -19.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 22/08/19 24/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.42 0.54 0.56 0.69 0.60 0.76 0.875 -
P/RPS 0.56 0.77 0.79 0.91 0.75 0.99 1.11 -36.54%
P/EPS 16.75 33.57 47.23 47.66 20.16 32.67 37.13 -41.09%
EY 5.97 2.98 2.12 2.10 4.96 3.06 2.69 69.89%
DY 7.14 4.94 3.57 0.00 6.00 4.21 2.74 89.03%
P/NAPS 0.55 0.71 0.73 0.88 0.76 0.96 1.08 -36.15%

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