[HEVEA] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 132.06%
YoY- -14.4%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 353,958 405,814 422,410 414,940 400,170 370,866 379,269 -4.50%
PBT 3,437 16,618 13,974 13,910 6,717 -581 2,176 35.66%
Tax -6,078 -7,228 -1,793 -2,256 -1,695 -574 -433 482.83%
NP -2,641 9,390 12,181 11,654 5,022 -1,155 1,743 -
-
NP to SH -2,641 9,390 12,181 11,654 5,022 -1,155 1,743 -
-
Tax Rate 176.84% 43.50% 12.83% 16.22% 25.23% - 19.90% -
Total Cost 356,599 396,424 410,229 403,286 395,148 372,021 377,526 -3.73%
-
Net Worth 420,131 425,809 420,131 425,809 425,809 420,131 414,454 0.91%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - 2,836 -
Div Payout % - - - - - - 162.75% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 420,131 425,809 420,131 425,809 425,809 420,131 414,454 0.91%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -0.75% 2.31% 2.88% 2.81% 1.25% -0.31% 0.46% -
ROE -0.63% 2.21% 2.90% 2.74% 1.18% -0.27% 0.42% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 62.34 71.48 74.40 73.09 70.48 65.32 66.80 -4.50%
EPS -0.47 1.65 2.15 2.05 0.88 -0.20 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.74 0.75 0.74 0.75 0.75 0.74 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 567,745
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 62.34 71.48 74.40 73.09 70.48 65.32 66.80 -4.50%
EPS -0.47 1.65 2.15 2.05 0.88 -0.20 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.74 0.75 0.74 0.75 0.75 0.74 0.73 0.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.345 0.35 0.365 0.445 0.54 0.43 0.46 -
P/RPS 0.55 0.49 0.49 0.61 0.77 0.66 0.69 -14.04%
P/EPS -74.17 21.16 17.01 21.68 61.05 -211.37 149.84 -
EY -1.35 4.73 5.88 4.61 1.64 -0.47 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.47 0.47 0.49 0.59 0.72 0.58 0.63 -17.75%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 23/02/23 17/11/22 18/08/22 18/05/22 24/02/22 25/11/21 -
Price 0.355 0.345 0.37 0.45 0.525 0.48 0.44 -
P/RPS 0.57 0.48 0.50 0.62 0.74 0.73 0.66 -9.31%
P/EPS -76.32 20.86 17.25 21.92 59.35 -235.95 143.32 -
EY -1.31 4.79 5.80 4.56 1.68 -0.42 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 0.48 0.46 0.50 0.60 0.70 0.65 0.60 -13.83%

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