[HEVEA] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.37%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 77,757 129,613 100,309 91,612 106,001 115,462 158,652 -11.20%
PBT -6,714 6,467 -831 2,509 3,555 2,395 29,602 -
Tax -101 -1,251 -130 -590 -1,526 -17 -4,292 -46.45%
NP -6,815 5,216 -961 1,919 2,029 2,378 25,310 -
-
NP to SH -6,815 5,216 -961 1,919 2,029 2,378 25,310 -
-
Tax Rate - 19.34% - 23.52% 42.93% 0.71% 14.50% -
Total Cost 84,572 124,397 101,270 89,693 103,972 113,084 133,342 -7.30%
-
Net Worth 420,131 425,809 425,809 425,508 437,295 458,270 441,329 -0.81%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 420,131 425,809 425,809 425,508 437,295 458,270 441,329 -0.81%
NOSH 567,745 567,745 567,745 567,745 560,634 558,940 531,722 1.09%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -8.76% 4.02% -0.96% 2.09% 1.91% 2.06% 15.95% -
ROE -1.62% 1.22% -0.23% 0.45% 0.46% 0.52% 5.73% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.70 22.83 17.67 16.15 18.91 20.66 29.84 -12.16%
EPS -1.20 0.92 -0.17 0.34 0.36 0.43 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.75 0.75 0.78 0.82 0.83 -1.89%
Adjusted Per Share Value based on latest NOSH - 567,745
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.66 22.76 17.62 16.09 18.62 20.28 27.86 -11.19%
EPS -1.20 0.92 -0.17 0.34 0.36 0.42 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7379 0.7479 0.7479 0.7473 0.768 0.8049 0.7751 -0.81%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.345 0.54 0.61 0.31 0.64 0.78 1.41 -
P/RPS 2.52 2.37 3.45 1.92 3.38 3.78 4.73 -9.95%
P/EPS -28.74 58.78 -360.38 91.65 176.84 183.31 29.62 -
EY -3.48 1.70 -0.28 1.09 0.57 0.55 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.81 0.41 0.82 0.95 1.70 -19.27%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 18/05/22 19/05/21 23/06/20 24/05/19 24/05/18 23/05/17 -
Price 0.36 0.525 0.61 0.425 0.69 0.97 1.39 -
P/RPS 2.63 2.30 3.45 2.63 3.65 4.70 4.66 -9.08%
P/EPS -29.99 57.14 -360.38 125.65 190.65 227.97 29.20 -
EY -3.33 1.75 -0.28 0.80 0.52 0.44 3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.70 0.81 0.57 0.88 1.18 1.67 -18.47%

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