[HEVEA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -34.08%
YoY- -74.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 423,279 427,695 439,654 449,115 455,761 472,065 501,473 -10.67%
PBT 12,226 11,379 14,739 13,579 20,372 25,019 38,609 -53.50%
Tax 1,441 2,009 1,570 3,079 4,899 4,248 2,762 -35.16%
NP 13,667 13,388 16,309 16,658 25,271 29,267 41,371 -52.17%
-
NP to SH 13,667 13,388 16,309 16,658 25,271 29,267 41,371 -52.17%
-
Tax Rate -11.79% -17.66% -10.65% -22.67% -24.05% -16.98% -7.15% -
Total Cost 409,612 414,307 423,345 432,457 430,490 442,798 460,102 -7.45%
-
Net Worth 426,718 431,904 437,295 442,244 442,221 453,416 458,270 -4.64%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 17,941 19,044 20,152 20,152 22,053 23,955 25,772 -21.43%
Div Payout % 131.28% 142.25% 123.56% 120.98% 87.27% 81.85% 62.30% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 426,718 431,904 437,295 442,244 442,221 453,416 458,270 -4.64%
NOSH 562,239 561,058 560,634 560,634 560,414 560,412 558,940 0.39%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.23% 3.13% 3.71% 3.71% 5.54% 6.20% 8.25% -
ROE 3.20% 3.10% 3.73% 3.77% 5.71% 6.45% 9.03% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 75.39 76.25 78.42 80.23 81.42 84.33 89.73 -10.95%
EPS 2.43 2.39 2.91 2.98 4.51 5.23 7.40 -52.37%
DPS 3.20 3.40 3.60 3.60 3.94 4.28 4.61 -21.58%
NAPS 0.76 0.77 0.78 0.79 0.79 0.81 0.82 -4.93%
Adjusted Per Share Value based on latest NOSH - 560,634
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.34 75.12 77.22 78.88 80.05 82.91 88.08 -10.68%
EPS 2.40 2.35 2.86 2.93 4.44 5.14 7.27 -52.20%
DPS 3.15 3.34 3.54 3.54 3.87 4.21 4.53 -21.49%
NAPS 0.7495 0.7586 0.768 0.7767 0.7767 0.7964 0.8049 -4.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.50 0.615 0.64 0.61 0.885 0.785 0.78 -
P/RPS 0.66 0.81 0.82 0.76 1.09 0.93 0.87 -16.80%
P/EPS 20.54 25.77 22.00 20.50 19.60 15.01 10.54 55.95%
EY 4.87 3.88 4.55 4.88 5.10 6.66 9.49 -35.87%
DY 6.40 5.53 5.63 5.90 4.45 5.45 5.91 5.44%
P/NAPS 0.66 0.80 0.82 0.77 1.12 0.97 0.95 -21.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 28/02/19 23/11/18 24/08/18 24/05/18 -
Price 0.54 0.56 0.69 0.60 0.76 0.875 0.97 -
P/RPS 0.72 0.73 0.88 0.75 0.93 1.04 1.08 -23.66%
P/EPS 22.18 23.46 23.72 20.16 16.83 16.74 13.10 42.01%
EY 4.51 4.26 4.22 4.96 5.94 5.98 7.63 -29.54%
DY 5.93 6.07 5.22 6.00 5.18 4.89 4.75 15.92%
P/NAPS 0.71 0.73 0.88 0.76 0.96 1.08 1.18 -28.70%

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