[HEVEA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -124.22%
YoY- -150.08%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 354,640 311,028 518,452 401,236 366,448 424,004 461,848 -4.30%
PBT 8,384 -26,856 25,868 -3,324 10,036 14,220 9,580 -2.19%
Tax -4,348 -404 -5,004 -520 -2,360 -6,104 -68 99.84%
NP 4,036 -27,260 20,864 -3,844 7,676 8,116 9,512 -13.30%
-
NP to SH 4,036 -27,260 20,864 -3,844 7,676 8,116 9,512 -13.30%
-
Tax Rate 51.86% - 19.34% - 23.52% 42.93% 0.71% -
Total Cost 350,604 338,288 497,588 405,080 358,772 415,888 452,336 -4.15%
-
Net Worth 414,454 420,131 425,809 425,809 425,508 437,295 458,270 -1.65%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 414,454 420,131 425,809 425,809 425,508 437,295 458,270 -1.65%
NOSH 567,745 567,745 567,745 567,745 567,745 560,634 558,940 0.26%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.14% -8.76% 4.02% -0.96% 2.09% 1.91% 2.06% -
ROE 0.97% -6.49% 4.90% -0.90% 1.80% 1.86% 2.08% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 62.46 54.78 91.32 70.67 64.59 75.63 82.64 -4.55%
EPS 0.72 -4.80 3.68 -0.68 1.36 1.44 1.72 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.75 0.75 0.75 0.78 0.82 -1.91%
Adjusted Per Share Value based on latest NOSH - 567,745
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 62.29 54.63 91.06 70.47 64.36 74.47 81.12 -4.30%
EPS 0.71 -4.79 3.66 -0.68 1.35 1.43 1.67 -13.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.7379 0.7479 0.7479 0.7473 0.768 0.8049 -1.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.33 0.345 0.54 0.61 0.31 0.64 0.78 -
P/RPS 0.53 0.63 0.59 0.86 0.48 0.85 0.94 -9.10%
P/EPS 46.42 -7.19 14.69 -90.09 22.91 44.21 45.83 0.21%
EY 2.15 -13.92 6.81 -1.11 4.36 2.26 2.18 -0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.72 0.81 0.41 0.82 0.95 -11.69%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 19/05/23 18/05/22 19/05/21 23/06/20 24/05/19 24/05/18 -
Price 0.345 0.36 0.525 0.61 0.425 0.69 0.97 -
P/RPS 0.55 0.66 0.57 0.86 0.66 0.91 1.17 -11.81%
P/EPS 48.53 -7.50 14.29 -90.09 31.41 47.66 56.99 -2.64%
EY 2.06 -13.34 7.00 -1.11 3.18 2.10 1.75 2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.70 0.81 0.57 0.88 1.18 -14.21%

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