[HEVEA] YoY Quarter Result on 31-Mar-2017 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -9.63%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 91,612 106,001 115,462 158,652 145,911 116,373 104,688 -2.19%
PBT 2,509 3,555 2,395 29,602 23,612 14,600 7,788 -17.18%
Tax -590 -1,526 -17 -4,292 -3,344 -624 -545 1.32%
NP 1,919 2,029 2,378 25,310 20,268 13,976 7,243 -19.84%
-
NP to SH 1,919 2,029 2,378 25,310 20,268 13,976 7,243 -19.84%
-
Tax Rate 23.52% 42.93% 0.71% 14.50% 14.16% 4.27% 7.00% -
Total Cost 89,693 103,972 113,084 133,342 125,643 102,397 97,445 -1.37%
-
Net Worth 425,508 437,295 458,270 441,329 366,882 284,493 237,816 10.17%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 425,508 437,295 458,270 441,329 366,882 284,493 237,816 10.17%
NOSH 567,745 560,634 558,940 531,722 447,417 99,473 90,424 35.78%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.09% 1.91% 2.06% 15.95% 13.89% 12.01% 6.92% -
ROE 0.45% 0.46% 0.52% 5.73% 5.52% 4.91% 3.05% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.15 18.91 20.66 29.84 32.61 116.99 115.77 -27.96%
EPS 0.34 0.36 0.43 4.76 4.53 14.05 8.01 -40.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.82 0.83 0.82 2.86 2.63 -18.85%
Adjusted Per Share Value based on latest NOSH - 531,722
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.14 18.67 20.34 27.94 25.70 20.50 18.44 -2.19%
EPS 0.34 0.36 0.42 4.46 3.57 2.46 1.28 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7495 0.7702 0.8072 0.7773 0.6462 0.5011 0.4189 10.17%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.31 0.64 0.78 1.41 1.19 3.11 1.45 -
P/RPS 1.92 3.38 3.78 4.73 3.65 2.66 1.25 7.40%
P/EPS 91.65 176.84 183.31 29.62 26.27 22.14 18.10 31.00%
EY 1.09 0.57 0.55 3.38 3.81 4.52 5.52 -23.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.82 0.95 1.70 1.45 1.09 0.55 -4.77%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/06/20 24/05/19 24/05/18 23/05/17 27/05/16 25/05/15 22/05/14 -
Price 0.425 0.69 0.97 1.39 1.18 3.15 1.52 -
P/RPS 2.63 3.65 4.70 4.66 3.62 2.69 1.31 12.30%
P/EPS 125.65 190.65 227.97 29.20 26.05 22.42 18.98 36.98%
EY 0.80 0.52 0.44 3.42 3.84 4.46 5.27 -26.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.88 1.18 1.67 1.44 1.10 0.58 -0.28%

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