[HEVEA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 534.81%
YoY- -61.35%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 405,814 422,410 414,940 400,170 370,866 379,269 424,988 -3.02%
PBT 16,618 13,974 13,910 6,717 -581 2,176 15,136 6.40%
Tax -7,228 -1,793 -2,256 -1,695 -574 -433 -1,521 181.85%
NP 9,390 12,181 11,654 5,022 -1,155 1,743 13,615 -21.88%
-
NP to SH 9,390 12,181 11,654 5,022 -1,155 1,743 13,615 -21.88%
-
Tax Rate 43.50% 12.83% 16.22% 25.23% - 19.90% 10.05% -
Total Cost 396,424 410,229 403,286 395,148 372,021 377,526 411,373 -2.43%
-
Net Worth 425,809 420,131 425,809 425,809 420,131 414,454 420,131 0.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - 2,836 5,673 -
Div Payout % - - - - - 162.75% 41.67% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 425,809 420,131 425,809 425,809 420,131 414,454 420,131 0.89%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.31% 2.88% 2.81% 1.25% -0.31% 0.46% 3.20% -
ROE 2.21% 2.90% 2.74% 1.18% -0.27% 0.42% 3.24% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 71.48 74.40 73.09 70.48 65.32 66.80 74.86 -3.02%
EPS 1.65 2.15 2.05 0.88 -0.20 0.31 2.40 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 0.75 0.74 0.75 0.75 0.74 0.73 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 567,745
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 71.27 74.19 72.88 70.28 65.14 66.61 74.64 -3.02%
EPS 1.65 2.14 2.05 0.88 -0.20 0.31 2.39 -21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 0.7479 0.7379 0.7479 0.7479 0.7379 0.7279 0.7379 0.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.35 0.365 0.445 0.54 0.43 0.46 0.485 -
P/RPS 0.49 0.49 0.61 0.77 0.66 0.69 0.65 -17.12%
P/EPS 21.16 17.01 21.68 61.05 -211.37 149.84 20.22 3.06%
EY 4.73 5.88 4.61 1.64 -0.47 0.67 4.94 -2.84%
DY 0.00 0.00 0.00 0.00 0.00 1.09 2.06 -
P/NAPS 0.47 0.49 0.59 0.72 0.58 0.63 0.66 -20.20%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 17/11/22 18/08/22 18/05/22 24/02/22 25/11/21 29/09/21 -
Price 0.345 0.37 0.45 0.525 0.48 0.44 0.47 -
P/RPS 0.48 0.50 0.62 0.74 0.73 0.66 0.63 -16.53%
P/EPS 20.86 17.25 21.92 59.35 -235.95 143.32 19.60 4.22%
EY 4.79 5.80 4.56 1.68 -0.42 0.70 5.10 -4.08%
DY 0.00 0.00 0.00 0.00 0.00 1.14 2.13 -
P/NAPS 0.46 0.50 0.60 0.70 0.65 0.60 0.64 -19.71%

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