[HEVEA] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 4.8%
YoY- 66.0%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 400,170 370,866 379,269 424,988 397,337 388,640 386,434 2.35%
PBT 6,717 -581 2,176 15,136 13,973 17,313 14,116 -39.07%
Tax -1,695 -574 -433 -1,521 -981 -1,441 -1,191 26.55%
NP 5,022 -1,155 1,743 13,615 12,992 15,872 12,925 -46.78%
-
NP to SH 5,022 -1,155 1,743 13,615 12,992 15,872 12,925 -46.78%
-
Tax Rate 25.23% - 19.90% 10.05% 7.02% 8.32% 8.44% -
Total Cost 395,148 372,021 377,526 411,373 384,345 372,768 373,509 3.82%
-
Net Worth 425,809 420,131 414,454 420,131 425,809 431,182 419,835 0.94%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 2,836 5,673 8,510 8,510 11,289 -
Div Payout % - - 162.75% 41.67% 65.50% 53.62% 87.34% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 425,809 420,131 414,454 420,131 425,809 431,182 419,835 0.94%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.25% -0.31% 0.46% 3.20% 3.27% 4.08% 3.34% -
ROE 1.18% -0.27% 0.42% 3.24% 3.05% 3.68% 3.08% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 70.48 65.32 66.80 74.86 69.99 68.50 68.11 2.30%
EPS 0.88 -0.20 0.31 2.40 2.29 2.80 2.28 -47.01%
DPS 0.00 0.00 0.50 1.00 1.50 1.50 2.00 -
NAPS 0.75 0.74 0.73 0.74 0.75 0.76 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 567,745
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 70.28 65.14 66.61 74.64 69.79 68.26 67.87 2.35%
EPS 0.88 -0.20 0.31 2.39 2.28 2.79 2.27 -46.86%
DPS 0.00 0.00 0.50 1.00 1.49 1.49 1.98 -
NAPS 0.7479 0.7379 0.7279 0.7379 0.7479 0.7573 0.7374 0.94%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.54 0.43 0.46 0.485 0.61 0.715 0.485 -
P/RPS 0.77 0.66 0.69 0.65 0.87 1.04 0.71 5.56%
P/EPS 61.05 -211.37 149.84 20.22 26.66 25.56 21.29 101.96%
EY 1.64 -0.47 0.67 4.94 3.75 3.91 4.70 -50.46%
DY 0.00 0.00 1.09 2.06 2.46 2.10 4.12 -
P/NAPS 0.72 0.58 0.63 0.66 0.81 0.94 0.66 5.97%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 24/02/22 25/11/21 29/09/21 19/05/21 25/02/21 25/11/20 -
Price 0.525 0.48 0.44 0.47 0.61 0.665 0.73 -
P/RPS 0.74 0.73 0.66 0.63 0.87 0.97 1.07 -21.81%
P/EPS 59.35 -235.95 143.32 19.60 26.66 23.77 32.04 50.88%
EY 1.68 -0.42 0.70 5.10 3.75 4.21 3.12 -33.83%
DY 0.00 0.00 1.14 2.13 2.46 2.26 2.74 -
P/NAPS 0.70 0.65 0.60 0.64 0.81 0.88 0.99 -20.64%

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