[HEVEA] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -29.26%
YoY- -66.31%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 439,654 449,115 455,761 472,065 501,473 544,663 557,207 -14.62%
PBT 14,739 13,579 20,372 25,019 38,609 65,816 85,179 -68.98%
Tax 1,570 3,079 4,899 4,248 2,762 -1,513 -8,376 -
NP 16,309 16,658 25,271 29,267 41,371 64,303 76,803 -64.44%
-
NP to SH 16,309 16,658 25,271 29,267 41,371 64,303 76,803 -64.44%
-
Tax Rate -10.65% -22.67% -24.05% -16.98% -7.15% 2.30% 9.83% -
Total Cost 423,345 432,457 430,490 442,798 460,102 480,360 480,404 -8.09%
-
Net Worth 437,295 442,244 442,221 453,416 458,270 447,085 441,751 -0.67%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 20,152 20,152 22,053 23,955 25,772 25,772 26,504 -16.70%
Div Payout % 123.56% 120.98% 87.27% 81.85% 62.30% 40.08% 34.51% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 437,295 442,244 442,221 453,416 458,270 447,085 441,751 -0.67%
NOSH 560,634 560,634 560,414 560,412 558,940 558,578 538,721 2.69%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.71% 3.71% 5.54% 6.20% 8.25% 11.81% 13.78% -
ROE 3.73% 3.77% 5.71% 6.45% 9.03% 14.38% 17.39% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 78.42 80.23 81.42 84.33 89.73 101.12 103.43 -16.86%
EPS 2.91 2.98 4.51 5.23 7.40 11.94 14.26 -65.37%
DPS 3.60 3.60 3.94 4.28 4.61 4.80 4.92 -18.81%
NAPS 0.78 0.79 0.79 0.81 0.82 0.83 0.82 -3.28%
Adjusted Per Share Value based on latest NOSH - 560,412
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 77.22 78.88 80.05 82.91 88.08 95.66 97.86 -14.62%
EPS 2.86 2.93 4.44 5.14 7.27 11.29 13.49 -64.47%
DPS 3.54 3.54 3.87 4.21 4.53 4.53 4.66 -16.75%
NAPS 0.768 0.7767 0.7767 0.7964 0.8049 0.7852 0.7759 -0.68%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.64 0.61 0.885 0.785 0.78 1.19 1.59 -
P/RPS 0.82 0.76 1.09 0.93 0.87 1.18 1.54 -34.33%
P/EPS 22.00 20.50 19.60 15.01 10.54 9.97 11.15 57.37%
EY 4.55 4.88 5.10 6.66 9.49 10.03 8.97 -36.42%
DY 5.63 5.90 4.45 5.45 5.91 4.03 3.09 49.23%
P/NAPS 0.82 0.77 1.12 0.97 0.95 1.43 1.94 -43.70%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 28/02/19 23/11/18 24/08/18 24/05/18 27/02/18 23/11/17 -
Price 0.69 0.60 0.76 0.875 0.97 0.91 1.46 -
P/RPS 0.88 0.75 0.93 1.04 1.08 0.90 1.41 -26.98%
P/EPS 23.72 20.16 16.83 16.74 13.10 7.62 10.24 75.15%
EY 4.22 4.96 5.94 5.98 7.63 13.12 9.76 -42.84%
DY 5.22 6.00 5.18 4.89 4.75 5.27 3.37 33.90%
P/NAPS 0.88 0.76 0.96 1.08 1.18 1.10 1.78 -37.50%

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