[HEVEA] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -17.75%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 307,072 399,914 442,754 587,948 535,350 455,502 423,182 -5.20%
PBT -4,774 9,170 13,570 95,162 83,098 62,268 33,508 -
Tax -330 -2,520 -378 -11,896 -12,240 -2,230 -2,022 -26.05%
NP -5,104 6,650 13,192 83,266 70,858 60,038 31,486 -
-
NP to SH -5,104 6,650 13,192 83,266 70,858 60,038 31,486 -
-
Tax Rate - 27.48% 2.79% 12.50% 14.73% 3.58% 6.03% -
Total Cost 312,176 393,264 429,562 504,682 464,492 395,464 391,696 -3.70%
-
Net Worth 419,835 431,904 453,416 442,450 383,016 202,755 251,660 8.89%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,673 11,218 13,434 17,058 11,855 1,013 - -
Div Payout % 0.00% 168.70% 101.84% 20.49% 16.73% 1.69% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 419,835 431,904 453,416 442,450 383,016 202,755 251,660 8.89%
NOSH 567,745 561,058 560,412 533,072 455,971 101,377 94,609 34.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.66% 1.66% 2.98% 14.16% 13.24% 13.18% 7.44% -
ROE -1.22% 1.54% 2.91% 18.82% 18.50% 29.61% 12.51% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 54.12 71.30 79.10 110.29 117.41 449.31 447.29 -29.64%
EPS -0.90 1.18 2.36 15.62 15.54 14.94 33.28 -
DPS 1.00 2.00 2.40 3.20 2.60 1.00 0.00 -
NAPS 0.74 0.77 0.81 0.83 0.84 2.00 2.66 -19.18%
Adjusted Per Share Value based on latest NOSH - 533,398
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 54.09 70.44 77.98 103.56 94.29 80.23 74.54 -5.19%
EPS -0.90 1.17 2.32 14.67 12.48 10.57 5.55 -
DPS 1.00 1.98 2.37 3.00 2.09 0.18 0.00 -
NAPS 0.7395 0.7607 0.7986 0.7793 0.6746 0.3571 0.4433 8.89%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.38 0.615 0.785 1.41 1.19 3.48 1.40 -
P/RPS 0.70 0.86 0.99 1.28 1.01 0.77 0.31 14.52%
P/EPS -42.24 51.87 33.31 9.03 7.66 5.88 4.21 -
EY -2.37 1.93 3.00 11.08 13.06 17.02 23.77 -
DY 2.63 3.25 3.06 2.27 2.18 0.29 0.00 -
P/NAPS 0.51 0.80 0.97 1.70 1.42 1.74 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/08/19 24/08/18 24/08/17 23/08/16 28/08/15 26/08/14 -
Price 0.47 0.56 0.875 1.75 1.18 0.94 1.80 -
P/RPS 0.87 0.79 1.11 1.59 1.01 0.21 0.40 13.81%
P/EPS -52.24 47.23 37.13 11.20 7.59 1.59 5.41 -
EY -1.91 2.12 2.69 8.93 13.17 63.00 18.49 -
DY 2.13 3.57 2.74 1.83 2.20 1.06 0.00 -
P/NAPS 0.64 0.73 1.08 2.11 1.40 0.47 0.68 -1.00%

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