[HEVEA] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 66.45%
YoY- -114.53%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 317,243 307,325 296,422 307,877 311,331 353,958 405,814 -15.15%
PBT 1,593 2,787 -6,023 4,225 236 3,437 16,618 -79.08%
Tax 1,723 1,387 2,373 -5,995 -5,512 -6,078 -7,228 -
NP 3,316 4,174 -3,650 -1,770 -5,276 -2,641 9,390 -50.07%
-
NP to SH 3,316 4,174 -3,650 -1,770 -5,276 -2,641 9,390 -50.07%
-
Tax Rate -108.16% -49.77% - 141.89% 2,335.59% 176.84% 43.50% -
Total Cost 313,927 303,151 300,072 309,647 316,607 356,599 396,424 -14.41%
-
Net Worth 414,454 414,454 414,454 414,454 420,131 420,131 425,809 -1.78%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 414,454 414,454 414,454 414,454 420,131 420,131 425,809 -1.78%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.05% 1.36% -1.23% -0.57% -1.69% -0.75% 2.31% -
ROE 0.80% 1.01% -0.88% -0.43% -1.26% -0.63% 2.21% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 55.88 54.13 52.21 54.23 54.84 62.34 71.48 -15.15%
EPS 0.58 0.74 -0.64 -0.31 -0.93 -0.47 1.65 -50.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.73 0.74 0.74 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 567,745
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 55.72 53.98 52.06 54.07 54.68 62.17 71.27 -15.14%
EPS 0.58 0.73 -0.64 -0.31 -0.93 -0.46 1.65 -50.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.7279 0.7279 0.7279 0.7379 0.7379 0.7479 -1.79%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.36 0.33 0.345 0.35 0.345 0.345 0.35 -
P/RPS 0.64 0.61 0.66 0.65 0.63 0.55 0.49 19.50%
P/EPS 61.64 44.89 -53.66 -112.27 -37.13 -74.17 21.16 104.10%
EY 1.62 2.23 -1.86 -0.89 -2.69 -1.35 4.73 -51.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.47 0.48 0.47 0.47 0.47 2.81%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 29/02/24 22/11/23 25/08/23 19/05/23 23/02/23 -
Price 0.30 0.345 0.33 0.365 0.33 0.355 0.345 -
P/RPS 0.54 0.64 0.63 0.67 0.60 0.57 0.48 8.17%
P/EPS 51.36 46.93 -51.33 -117.08 -35.51 -76.32 20.86 82.43%
EY 1.95 2.13 -1.95 -0.85 -2.82 -1.31 4.79 -45.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.45 0.50 0.45 0.48 0.46 -7.39%

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