[HEVEA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 31.77%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 323,085 221,377 115,462 544,663 411,987 293,974 158,652 60.59%
PBT 10,173 6,785 2,395 65,815 55,617 47,581 29,602 -50.90%
Tax -408 -189 -17 -1,512 -6,819 -5,948 -4,292 -79.14%
NP 9,765 6,596 2,378 64,303 48,798 41,633 25,310 -46.97%
-
NP to SH 9,765 6,596 2,378 64,303 48,798 41,633 25,310 -46.97%
-
Tax Rate 4.01% 2.79% 0.71% 2.30% 12.26% 12.50% 14.50% -
Total Cost 313,320 214,781 113,084 480,360 363,189 252,341 133,342 76.65%
-
Net Worth 442,221 453,416 458,270 447,085 441,659 442,450 441,329 0.13%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,434 6,717 - 25,855 17,235 8,529 - -
Div Payout % 137.58% 101.84% - 40.21% 35.32% 20.49% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 442,221 453,416 458,270 447,085 441,659 442,450 441,329 0.13%
NOSH 560,414 560,412 558,940 558,578 538,609 533,072 531,722 3.56%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.02% 2.98% 2.06% 11.81% 11.84% 14.16% 15.95% -
ROE 2.21% 1.45% 0.52% 14.38% 11.05% 9.41% 5.73% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.72 39.55 20.66 101.12 76.49 55.15 29.84 55.18%
EPS 1.74 1.18 0.43 11.94 9.06 7.81 4.76 -48.84%
DPS 2.40 1.20 0.00 4.80 3.20 1.60 0.00 -
NAPS 0.79 0.81 0.82 0.83 0.82 0.83 0.83 -3.23%
Adjusted Per Share Value based on latest NOSH - 558,578
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.91 38.99 20.34 95.93 72.57 51.78 27.94 60.61%
EPS 1.72 1.16 0.42 11.33 8.60 7.33 4.46 -46.98%
DPS 2.37 1.18 0.00 4.55 3.04 1.50 0.00 -
NAPS 0.7789 0.7986 0.8072 0.7875 0.7779 0.7793 0.7773 0.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.885 0.785 0.78 1.19 1.59 1.41 1.41 -
P/RPS 1.53 1.98 3.78 1.18 2.08 2.56 4.73 -52.84%
P/EPS 50.73 66.62 183.31 9.97 17.55 18.05 29.62 43.10%
EY 1.97 1.50 0.55 10.03 5.70 5.54 3.38 -30.20%
DY 2.71 1.53 0.00 4.03 2.01 1.13 0.00 -
P/NAPS 1.12 0.97 0.95 1.43 1.94 1.70 1.70 -24.26%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 24/05/18 27/02/18 23/11/17 24/08/17 23/05/17 -
Price 0.76 0.875 0.97 0.91 1.46 1.75 1.39 -
P/RPS 1.32 2.21 4.70 0.90 1.91 3.17 4.66 -56.83%
P/EPS 43.57 74.26 227.97 7.62 16.11 22.41 29.20 30.54%
EY 2.30 1.35 0.44 13.12 6.21 4.46 3.42 -23.22%
DY 3.16 1.37 0.00 5.27 2.19 0.91 0.00 -
P/NAPS 0.96 1.08 1.18 1.10 1.78 2.11 1.67 -30.84%

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