[HEVEA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -39.68%
YoY- 156.71%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 139,475 77,757 405,814 306,664 233,958 129,613 370,866 -47.99%
PBT -6,455 -6,714 16,618 6,364 9,927 6,467 -581 400.10%
Tax -211 -101 -7,228 -1,538 -1,927 -1,251 -574 -48.77%
NP -6,666 -6,815 9,390 4,826 8,000 5,216 -1,155 222.78%
-
NP to SH -6,666 -6,815 9,390 4,826 8,000 5,216 -1,155 222.78%
-
Tax Rate - - 43.50% 24.17% 19.41% 19.34% - -
Total Cost 146,141 84,572 396,424 301,838 225,958 124,397 372,021 -46.45%
-
Net Worth 420,131 420,131 425,809 420,131 425,809 425,809 420,131 0.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 420,131 420,131 425,809 420,131 425,809 425,809 420,131 0.00%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -4.78% -8.76% 2.31% 1.57% 3.42% 4.02% -0.31% -
ROE -1.59% -1.62% 2.21% 1.15% 1.88% 1.22% -0.27% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.57 13.70 71.48 54.01 41.21 22.83 65.32 -47.98%
EPS -1.17 -1.20 1.65 0.85 1.41 0.92 -0.20 225.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.75 0.74 0.75 0.75 0.74 0.00%
Adjusted Per Share Value based on latest NOSH - 567,745
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 24.50 13.66 71.27 53.86 41.09 22.76 65.14 -47.98%
EPS -1.17 -1.20 1.65 0.85 1.41 0.92 -0.20 225.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7379 0.7379 0.7479 0.7379 0.7479 0.7479 0.7379 0.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.345 0.345 0.35 0.365 0.445 0.54 0.43 -
P/RPS 1.40 2.52 0.49 0.68 1.08 2.37 0.66 65.31%
P/EPS -29.38 -28.74 21.16 42.94 31.58 58.78 -211.37 -73.26%
EY -3.40 -3.48 4.73 2.33 3.17 1.70 -0.47 275.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.47 0.49 0.59 0.72 0.58 -13.11%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 19/05/23 23/02/23 17/11/22 18/08/22 18/05/22 24/02/22 -
Price 0.33 0.36 0.345 0.37 0.45 0.525 0.48 -
P/RPS 1.34 2.63 0.48 0.69 1.09 2.30 0.73 50.08%
P/EPS -28.11 -29.99 20.86 43.53 31.94 57.14 -235.95 -75.88%
EY -3.56 -3.33 4.79 2.30 3.13 1.75 -0.42 317.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.46 0.50 0.60 0.70 0.65 -21.79%

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