[HEVEA] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.35%
YoY- 9.63%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 372,771 427,695 472,065 566,345 542,524 438,515 405,439 -1.38%
PBT 9,018 11,379 25,019 96,329 93,203 46,459 32,672 -19.29%
Tax -816 2,009 4,248 -9,458 -13,965 -2,009 -1,657 -11.12%
NP 8,202 13,388 29,267 86,871 79,238 44,450 31,015 -19.86%
-
NP to SH 8,202 13,388 29,267 86,871 79,238 44,450 31,015 -19.86%
-
Tax Rate 9.05% -17.66% -16.98% 9.82% 14.98% 4.32% 5.07% -
Total Cost 364,569 414,307 442,798 479,474 463,286 394,065 374,424 -0.44%
-
Net Worth 419,835 431,904 453,416 442,720 382,439 202,806 251,531 8.90%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 14,067 19,044 23,955 23,940 10,948 875 1,808 40.72%
Div Payout % 171.51% 142.25% 81.85% 27.56% 13.82% 1.97% 5.83% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 419,835 431,904 453,416 442,720 382,439 202,806 251,531 8.90%
NOSH 567,745 561,058 560,412 533,398 455,285 101,403 94,560 34.77%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.20% 3.13% 6.20% 15.34% 14.61% 10.14% 7.65% -
ROE 1.95% 3.10% 6.45% 19.62% 20.72% 21.92% 12.33% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 65.70 76.25 84.33 106.18 119.16 432.45 428.76 -26.82%
EPS 1.45 2.39 5.23 16.29 17.40 43.83 32.80 -40.50%
DPS 2.50 3.40 4.28 4.49 2.40 0.87 1.91 4.58%
NAPS 0.74 0.77 0.81 0.83 0.84 2.00 2.66 -19.18%
Adjusted Per Share Value based on latest NOSH - 533,398
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 65.66 75.33 83.15 99.75 95.56 77.24 71.41 -1.38%
EPS 1.44 2.36 5.15 15.30 13.96 7.83 5.46 -19.90%
DPS 2.48 3.35 4.22 4.22 1.93 0.15 0.32 40.63%
NAPS 0.7395 0.7607 0.7986 0.7798 0.6736 0.3572 0.443 8.90%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.38 0.615 0.785 1.41 1.19 3.48 1.40 -
P/RPS 0.58 0.81 0.93 1.33 1.00 0.80 0.33 9.84%
P/EPS 26.29 25.77 15.01 8.66 6.84 7.94 4.27 35.34%
EY 3.80 3.88 6.66 11.55 14.63 12.60 23.43 -26.13%
DY 6.58 5.53 5.45 3.18 2.02 0.25 1.37 29.86%
P/NAPS 0.51 0.80 0.97 1.70 1.42 1.74 0.53 -0.63%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/08/19 24/08/18 24/08/17 23/08/16 28/08/15 26/08/14 -
Price 0.47 0.56 0.875 1.75 1.18 0.94 1.80 -
P/RPS 0.72 0.73 1.04 1.65 0.99 0.22 0.42 9.39%
P/EPS 32.51 23.46 16.74 10.75 6.78 2.14 5.49 34.46%
EY 3.08 4.26 5.98 9.31 14.75 46.63 18.22 -25.62%
DY 5.32 6.07 4.89 2.56 2.04 0.93 1.06 30.81%
P/NAPS 0.64 0.73 1.08 2.11 1.40 0.47 0.68 -1.00%

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