[HEVEA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 22.8%
YoY- 12.73%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 379,269 424,988 397,337 388,640 386,434 372,771 404,803 -4.24%
PBT 2,176 15,136 13,973 17,313 14,116 9,018 14,944 -72.28%
Tax -433 -1,521 -981 -1,441 -1,191 -816 -974 -41.72%
NP 1,743 13,615 12,992 15,872 12,925 8,202 13,970 -74.99%
-
NP to SH 1,743 13,615 12,992 15,872 12,925 8,202 13,970 -74.99%
-
Tax Rate 19.90% 10.05% 7.02% 8.32% 8.44% 9.05% 6.52% -
Total Cost 377,526 411,373 384,345 372,768 373,509 364,569 390,833 -2.28%
-
Net Worth 414,454 420,131 425,809 431,182 419,835 419,835 425,508 -1.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,836 5,673 8,510 8,510 11,289 14,067 16,839 -69.46%
Div Payout % 162.75% 41.67% 65.50% 53.62% 87.34% 171.51% 120.54% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 414,454 420,131 425,809 431,182 419,835 419,835 425,508 -1.73%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.46% 3.20% 3.27% 4.08% 3.34% 2.20% 3.45% -
ROE 0.42% 3.24% 3.05% 3.68% 3.08% 1.95% 3.28% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.80 74.86 69.99 68.50 68.11 65.70 71.35 -4.29%
EPS 0.31 2.40 2.29 2.80 2.28 1.45 2.46 -74.83%
DPS 0.50 1.00 1.50 1.50 2.00 2.50 3.00 -69.68%
NAPS 0.73 0.74 0.75 0.76 0.74 0.74 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 567,745
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 66.80 74.86 69.99 68.45 68.06 65.66 71.30 -4.24%
EPS 0.31 2.40 2.29 2.80 2.28 1.44 2.46 -74.83%
DPS 0.50 1.00 1.50 1.50 1.99 2.48 2.97 -69.47%
NAPS 0.73 0.74 0.75 0.7595 0.7395 0.7395 0.7495 -1.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.46 0.485 0.61 0.715 0.485 0.38 0.31 -
P/RPS 0.69 0.65 0.87 1.04 0.71 0.58 0.43 37.02%
P/EPS 149.84 20.22 26.66 25.56 21.29 26.29 12.59 420.49%
EY 0.67 4.94 3.75 3.91 4.70 3.80 7.94 -80.73%
DY 1.09 2.06 2.46 2.10 4.12 6.58 9.68 -76.65%
P/NAPS 0.63 0.66 0.81 0.94 0.66 0.51 0.41 33.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 19/05/21 25/02/21 25/11/20 24/08/20 23/06/20 -
Price 0.44 0.47 0.61 0.665 0.73 0.47 0.425 -
P/RPS 0.66 0.63 0.87 0.97 1.07 0.72 0.60 6.55%
P/EPS 143.32 19.60 26.66 23.77 32.04 32.51 17.26 309.52%
EY 0.70 5.10 3.75 4.21 3.12 3.08 5.79 -75.51%
DY 1.14 2.13 2.46 2.26 2.74 5.32 7.06 -70.31%
P/NAPS 0.60 0.64 0.81 0.88 0.99 0.64 0.57 3.47%

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