[HEVEA] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -56.1%
YoY- -58.42%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 105,915 115,462 132,676 118,012 135,323 158,652 145,220 -19.02%
PBT 4,390 2,395 10,199 8,035 17,980 29,602 29,561 -72.05%
Tax -172 -17 5,307 -870 -1,658 -4,292 -1,555 -77.05%
NP 4,218 2,378 15,506 7,165 16,322 25,310 28,006 -71.79%
-
NP to SH 4,218 2,378 15,506 7,165 16,322 25,310 28,006 -71.79%
-
Tax Rate 3.92% 0.71% -52.03% 10.83% 9.22% 14.50% 5.26% -
Total Cost 101,697 113,084 117,170 110,847 119,001 133,342 117,214 -9.05%
-
Net Worth 453,416 458,270 447,085 441,751 442,720 441,329 402,089 8.36%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 6,717 - 8,618 8,619 8,534 - 9,350 -19.83%
Div Payout % 159.25% - 55.58% 120.30% 52.29% - 33.39% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 453,416 458,270 447,085 441,751 442,720 441,329 402,089 8.36%
NOSH 560,412 558,940 558,578 538,721 533,398 531,722 467,545 12.87%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.98% 2.06% 11.69% 6.07% 12.06% 15.95% 19.29% -
ROE 0.93% 0.52% 3.47% 1.62% 3.69% 5.73% 6.97% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.92 20.66 24.63 21.91 25.37 29.84 31.06 -28.20%
EPS 0.75 0.43 2.88 1.33 3.06 4.76 5.99 -75.06%
DPS 1.20 0.00 1.60 1.60 1.60 0.00 2.00 -28.92%
NAPS 0.81 0.82 0.83 0.82 0.83 0.83 0.86 -3.92%
Adjusted Per Share Value based on latest NOSH - 538,721
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.60 20.28 23.30 20.73 23.77 27.86 25.51 -19.03%
EPS 0.74 0.42 2.72 1.26 2.87 4.45 4.92 -71.81%
DPS 1.18 0.00 1.51 1.51 1.50 0.00 1.64 -19.75%
NAPS 0.7964 0.8049 0.7852 0.7759 0.7776 0.7751 0.7062 8.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.785 0.78 1.19 1.59 1.41 1.41 1.50 -
P/RPS 4.15 3.78 4.83 7.26 5.56 4.73 4.83 -9.64%
P/EPS 104.18 183.31 41.34 119.55 46.08 29.62 25.04 159.35%
EY 0.96 0.55 2.42 0.84 2.17 3.38 3.99 -61.41%
DY 1.53 0.00 1.34 1.01 1.13 0.00 1.33 9.81%
P/NAPS 0.97 0.95 1.43 1.94 1.70 1.70 1.74 -32.33%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 24/05/18 27/02/18 23/11/17 24/08/17 23/05/17 24/02/17 -
Price 0.875 0.97 0.91 1.46 1.75 1.39 1.54 -
P/RPS 4.62 4.70 3.69 6.66 6.90 4.66 4.96 -4.63%
P/EPS 116.12 227.97 31.61 109.77 57.19 29.20 25.71 173.99%
EY 0.86 0.44 3.16 0.91 1.75 3.42 3.89 -63.53%
DY 1.37 0.00 1.76 1.10 0.91 0.00 1.30 3.56%
P/NAPS 1.08 1.18 1.10 1.78 2.11 1.67 1.79 -28.66%

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