[HEVEA] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 103.7%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 306,664 255,120 264,491 297,249 323,085 411,987 394,825 -4.12%
PBT 6,364 -8,191 6,946 8,820 10,173 55,617 60,734 -31.32%
Tax -1,538 -319 -1,327 -2,047 -408 -6,819 -8,072 -24.13%
NP 4,826 -8,510 5,619 6,773 9,765 48,798 52,662 -32.84%
-
NP to SH 4,826 -8,510 5,619 6,773 9,765 48,798 52,662 -32.84%
-
Tax Rate 24.17% - 19.10% 23.21% 4.01% 12.26% 13.29% -
Total Cost 301,838 263,630 258,872 290,476 313,320 363,189 342,163 -2.06%
-
Net Worth 420,131 414,454 419,835 426,718 442,221 441,659 396,130 0.98%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 5,673 11,229 13,434 17,235 12,116 -
Div Payout % - - 100.97% 165.80% 137.58% 35.32% 23.01% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 420,131 414,454 419,835 426,718 442,221 441,659 396,130 0.98%
NOSH 567,745 567,745 567,745 562,239 560,414 538,609 466,035 3.34%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.57% -3.34% 2.12% 2.28% 3.02% 11.84% 13.34% -
ROE 1.15% -2.05% 1.34% 1.59% 2.21% 11.05% 13.29% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 54.01 44.94 46.62 52.94 57.72 76.49 84.72 -7.22%
EPS 0.85 -1.50 0.99 1.21 1.74 9.06 11.30 -35.01%
DPS 0.00 0.00 1.00 2.00 2.40 3.20 2.60 -
NAPS 0.74 0.73 0.74 0.76 0.79 0.82 0.85 -2.28%
Adjusted Per Share Value based on latest NOSH - 562,239
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 54.01 44.94 46.59 52.36 56.91 72.57 69.54 -4.12%
EPS 0.85 -1.50 0.99 1.19 1.72 8.60 9.28 -32.84%
DPS 0.00 0.00 1.00 1.98 2.37 3.04 2.13 -
NAPS 0.74 0.73 0.7395 0.7516 0.7789 0.7779 0.6977 0.98%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.365 0.46 0.485 0.50 0.885 1.59 1.20 -
P/RPS 0.68 1.02 1.04 0.94 1.53 2.08 1.42 -11.54%
P/EPS 42.94 -30.69 48.97 41.45 50.73 17.55 10.62 26.20%
EY 2.33 -3.26 2.04 2.41 1.97 5.70 9.42 -20.76%
DY 0.00 0.00 2.06 4.00 2.71 2.01 2.17 -
P/NAPS 0.49 0.63 0.66 0.66 1.12 1.94 1.41 -16.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 25/11/21 25/11/20 21/11/19 23/11/18 23/11/17 22/11/16 -
Price 0.37 0.44 0.73 0.54 0.76 1.46 1.51 -
P/RPS 0.69 0.98 1.57 1.02 1.32 1.91 1.78 -14.60%
P/EPS 43.53 -29.35 73.71 44.77 43.57 16.11 13.36 21.74%
EY 2.30 -3.41 1.36 2.23 2.30 6.21 7.48 -17.83%
DY 0.00 0.00 1.37 3.70 3.16 2.19 1.72 -
P/NAPS 0.50 0.60 0.99 0.71 0.96 1.78 1.78 -19.06%

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