[HEVEA] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -29.08%
YoY- 642.77%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
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 88,660 77,757 129,613 100,309 91,612 106,001 115,462 -4.30%
PBT 2,096 -6,714 6,467 -831 2,509 3,555 2,395 -2.19%
Tax -1,087 -101 -1,251 -130 -590 -1,526 -17 99.84%
NP 1,009 -6,815 5,216 -961 1,919 2,029 2,378 -13.30%
-
NP to SH 1,009 -6,815 5,216 -961 1,919 2,029 2,378 -13.30%
-
Tax Rate 51.86% - 19.34% - 23.52% 42.93% 0.71% -
Total Cost 87,651 84,572 124,397 101,270 89,693 103,972 113,084 -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 0.24% -1.62% 1.22% -0.23% 0.45% 0.46% 0.52% -
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 15.62 13.70 22.83 17.67 16.15 18.91 20.66 -4.54%
EPS 0.18 -1.20 0.92 -0.17 0.34 0.36 0.43 -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 15.57 13.66 22.76 17.62 16.09 18.62 20.28 -4.30%
EPS 0.18 -1.20 0.92 -0.17 0.34 0.36 0.42 -13.15%
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 2.11 2.52 2.37 3.45 1.92 3.38 3.78 -9.25%
P/EPS 185.68 -28.74 58.78 -360.38 91.65 176.84 183.31 0.21%
EY 0.54 -3.48 1.70 -0.28 1.09 0.57 0.55 -0.30%
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 2.21 2.63 2.30 3.45 2.63 3.65 4.70 -11.80%
P/EPS 194.13 -29.99 57.14 -360.38 125.65 190.65 227.97 -2.64%
EY 0.52 -3.33 1.75 -0.28 0.80 0.52 0.44 2.82%
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