[HEVEA] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 51.09%
YoY- -183.33%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 320,592 278,950 467,916 379,768 307,072 399,914 442,754 -5.23%
PBT 2,322 -12,910 19,854 -9,128 -4,774 9,170 13,570 -25.47%
Tax -1,722 -422 -3,854 -490 -330 -2,520 -378 28.72%
NP 600 -13,332 16,000 -9,618 -5,104 6,650 13,192 -40.22%
-
NP to SH 600 -13,332 16,000 -9,618 -5,104 6,650 13,192 -40.22%
-
Tax Rate 74.16% - 19.41% - - 27.48% 2.79% -
Total Cost 319,992 292,282 451,916 389,386 312,176 393,264 429,562 -4.78%
-
Net Worth 414,454 420,131 425,809 420,131 419,835 431,904 453,416 -1.48%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 5,673 11,218 13,434 -
Div Payout % - - - - 0.00% 168.70% 101.84% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 414,454 420,131 425,809 420,131 419,835 431,904 453,416 -1.48%
NOSH 567,745 567,745 567,745 567,745 567,745 561,058 560,412 0.21%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.19% -4.78% 3.42% -2.53% -1.66% 1.66% 2.98% -
ROE 0.14% -3.17% 3.76% -2.29% -1.22% 1.54% 2.91% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 56.47 49.13 82.42 66.89 54.12 71.30 79.10 -5.45%
EPS 0.10 -2.34 2.82 -1.70 -0.90 1.18 2.36 -40.92%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 2.40 -
NAPS 0.73 0.74 0.75 0.74 0.74 0.77 0.81 -1.71%
Adjusted Per Share Value based on latest NOSH - 567,745
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 56.31 48.99 82.18 66.70 53.93 70.24 77.76 -5.23%
EPS 0.11 -2.34 2.81 -1.69 -0.90 1.17 2.32 -39.81%
DPS 0.00 0.00 0.00 0.00 1.00 1.97 2.36 -
NAPS 0.7279 0.7379 0.7479 0.7379 0.7374 0.7586 0.7964 -1.48%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.36 0.345 0.445 0.485 0.38 0.615 0.785 -
P/RPS 0.64 0.70 0.54 0.73 0.70 0.86 0.99 -7.00%
P/EPS 340.65 -14.69 15.79 -28.63 -42.24 51.87 33.31 47.27%
EY 0.29 -6.81 6.33 -3.49 -2.37 1.93 3.00 -32.23%
DY 0.00 0.00 0.00 0.00 2.63 3.25 3.06 -
P/NAPS 0.49 0.47 0.59 0.66 0.51 0.80 0.97 -10.74%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 18/08/22 29/09/21 24/08/20 22/08/19 24/08/18 -
Price 0.30 0.33 0.45 0.47 0.47 0.56 0.875 -
P/RPS 0.53 0.67 0.55 0.70 0.87 0.79 1.11 -11.58%
P/EPS 283.87 -14.05 15.97 -27.74 -52.24 47.23 37.13 40.31%
EY 0.35 -7.12 6.26 -3.60 -1.91 2.12 2.69 -28.79%
DY 0.00 0.00 0.00 0.00 2.13 3.57 2.74 -
P/NAPS 0.41 0.45 0.60 0.64 0.64 0.73 1.08 -14.89%

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