[HEVEA] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 111.89%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 99,150 115,746 124,149 121,943 126,030 132,676 145,220 -6.15%
PBT 10,254 7,610 10,367 7,170 3,406 10,199 29,561 -16.17%
Tax -5,690 -255 -114 136 3,487 5,307 -1,555 24.12%
NP 4,564 7,355 10,253 7,306 6,893 15,506 28,006 -26.08%
-
NP to SH 4,564 7,355 10,253 7,306 6,893 15,506 28,006 -26.08%
-
Tax Rate 55.49% 3.35% 1.10% -1.90% -102.38% -52.03% 5.26% -
Total Cost 94,586 108,391 113,896 114,637 119,137 117,170 117,214 -3.51%
-
Net Worth 425,809 420,131 431,182 432,421 442,244 447,085 402,089 0.95%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 2,836 5,615 6,717 8,618 9,350 -
Div Payout % - - 27.67% 76.87% 97.46% 55.58% 33.39% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 425,809 420,131 431,182 432,421 442,244 447,085 402,089 0.95%
NOSH 567,745 567,745 567,745 563,704 560,634 558,578 467,545 3.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.60% 6.35% 8.26% 5.99% 5.47% 11.69% 19.29% -
ROE 1.07% 1.75% 2.38% 1.69% 1.56% 3.47% 6.97% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.46 20.39 21.88 21.71 22.51 24.63 31.06 -9.14%
EPS 0.80 1.30 1.81 1.30 1.23 2.88 5.99 -28.49%
DPS 0.00 0.00 0.50 1.00 1.20 1.60 2.00 -
NAPS 0.75 0.74 0.76 0.77 0.79 0.83 0.86 -2.25%
Adjusted Per Share Value based on latest NOSH - 563,704
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.41 20.33 21.80 21.42 22.14 23.30 25.51 -6.16%
EPS 0.80 1.29 1.80 1.28 1.21 2.72 4.92 -26.11%
DPS 0.00 0.00 0.50 0.99 1.18 1.51 1.64 -
NAPS 0.7479 0.7379 0.7573 0.7595 0.7767 0.7852 0.7062 0.96%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.35 0.43 0.715 0.54 0.61 1.19 1.50 -
P/RPS 2.00 2.11 3.27 2.49 2.71 4.83 4.83 -13.66%
P/EPS 43.54 33.19 39.56 41.51 49.54 41.34 25.04 9.65%
EY 2.30 3.01 2.53 2.41 2.02 2.42 3.99 -8.76%
DY 0.00 0.00 0.70 1.85 1.97 1.34 1.33 -
P/NAPS 0.47 0.58 0.94 0.70 0.77 1.43 1.74 -19.59%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 26/02/20 28/02/19 27/02/18 24/02/17 -
Price 0.345 0.48 0.665 0.42 0.60 0.91 1.54 -
P/RPS 1.98 2.35 3.04 1.93 2.67 3.69 4.96 -14.18%
P/EPS 42.92 37.05 36.80 32.28 48.73 31.61 25.71 8.91%
EY 2.33 2.70 2.72 3.10 2.05 3.16 3.89 -8.18%
DY 0.00 0.00 0.75 2.38 2.00 1.76 1.30 -
P/NAPS 0.46 0.65 0.88 0.55 0.76 1.10 1.79 -20.25%

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