[HEVEA] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 66.45%
YoY- -114.53%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 307,877 422,410 379,269 386,434 423,279 455,761 557,207 -9.41%
PBT 4,225 13,974 2,176 14,116 12,226 20,372 85,179 -39.37%
Tax -5,995 -1,793 -433 -1,191 1,441 4,899 -8,376 -5.41%
NP -1,770 12,181 1,743 12,925 13,667 25,271 76,803 -
-
NP to SH -1,770 12,181 1,743 12,925 13,667 25,271 76,803 -
-
Tax Rate 141.89% 12.83% 19.90% 8.44% -11.79% -24.05% 9.83% -
Total Cost 309,647 410,229 377,526 373,509 409,612 430,490 480,404 -7.05%
-
Net Worth 414,454 420,131 414,454 419,835 426,718 442,221 441,751 -1.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 2,836 11,289 17,941 22,053 26,504 -
Div Payout % - - 162.75% 87.34% 131.28% 87.27% 34.51% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 414,454 420,131 414,454 419,835 426,718 442,221 441,751 -1.05%
NOSH 567,745 567,745 567,745 567,745 562,239 560,414 538,721 0.87%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.57% 2.88% 0.46% 3.34% 3.23% 5.54% 13.78% -
ROE -0.43% 2.90% 0.42% 3.08% 3.20% 5.71% 17.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 54.23 74.40 66.80 68.11 75.39 81.42 103.43 -10.19%
EPS -0.31 2.15 0.31 2.28 2.43 4.51 14.26 -
DPS 0.00 0.00 0.50 2.00 3.20 3.94 4.92 -
NAPS 0.73 0.74 0.73 0.74 0.76 0.79 0.82 -1.91%
Adjusted Per Share Value based on latest NOSH - 567,745
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 54.23 74.40 66.80 68.06 74.55 80.28 98.14 -9.40%
EPS -0.31 2.15 0.31 2.28 2.41 4.45 13.53 -
DPS 0.00 0.00 0.50 1.99 3.16 3.88 4.67 -
NAPS 0.73 0.74 0.73 0.7395 0.7516 0.7789 0.7781 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.35 0.365 0.46 0.485 0.50 0.885 1.59 -
P/RPS 0.65 0.49 0.69 0.71 0.66 1.09 1.54 -13.38%
P/EPS -112.27 17.01 149.84 21.29 20.54 19.60 11.15 -
EY -0.89 5.88 0.67 4.70 4.87 5.10 8.97 -
DY 0.00 0.00 1.09 4.12 6.40 4.45 3.09 -
P/NAPS 0.48 0.49 0.63 0.66 0.66 1.12 1.94 -20.75%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 17/11/22 25/11/21 25/11/20 21/11/19 23/11/18 23/11/17 -
Price 0.365 0.37 0.44 0.73 0.54 0.76 1.46 -
P/RPS 0.67 0.50 0.66 1.07 0.72 0.93 1.41 -11.65%
P/EPS -117.08 17.25 143.32 32.04 22.18 16.83 10.24 -
EY -0.85 5.80 0.70 3.12 4.51 5.94 9.76 -
DY 0.00 0.00 1.14 2.74 5.93 5.18 3.37 -
P/NAPS 0.50 0.50 0.60 0.99 0.71 0.96 1.78 -19.06%

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