HEVEA | HEVEABOARD BERHAD

8 8
0.325 (-1.52%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

HEVEA | HEVEABOARD BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
29 Feb 24 Q4 Dec 23 4 31 Dec 23 87.69 0.01 2.68 3.1% 0.00 0.47 26.6% 11.6% 708.4% 41.2%
22 Nov 23 Q3 Sep 23 3 31 Dec 23 69.25 0.43 0.33 0.5% 0.00 0.06 12.2% 4.8% 122.8% 110.5%
25 Aug 23 Q2 Jun 23 2 31 Dec 23 61.72 0.26 0.15 0.2% 0.00 0.03 20.6% 40.9% 102.2% 94.7%
19 May 23 Q1 Mar 23 1 31 Dec 23 77.76 -6.71 -6.82 -8.8% 0.00 -1.20 21.6% 40.0% 249.3% 230.7%
23 Feb 23 Q4 Dec 22 4 31 Dec 22 99.15 10.25 4.56 4.6% 0.00 0.80 36.4% 14.3% 243.8% 38.0%
17 Nov 22 Q3 Sep 22 3 31 Dec 22 72.71 -3.56 -3.17 -4.4% 0.00 -0.56 30.3% 11.4% 214.0% 14.2%
18 Aug 22 Q2 Jun 22 2 31 Dec 22 104.34 3.46 2.78 2.7% 0.00 0.49 19.5% 16.5% 46.6% 172.3%
18 May 22 Q1 Mar 22 1 31 Dec 22 129.61 6.47 5.22 4.0% 0.00 0.92 12.0% 29.2% 29.1% 642.8%
24 Feb 22 Q4 Dec 21 4 31 Dec 21 115.75 7.61 7.36 6.3% 0.00 1.30 77.4% 6.8% 298.7% 28.3%
25 Nov 21 Q3 Sep 21 3 31 Dec 21 65.24 -3.63 -3.70 -5.7% 0.00 -0.65 27.2% 41.2% 3.8% 145.3%
29 Sep 21 Q2 Jun 21 2 31 Dec 21 89.58 -3.73 -3.85 -4.3% 0.00 -0.68 10.7% 44.6% 300.4% 13.9%
19 May 21 Q1 Mar 21 1 31 Dec 21 100.31 -0.83 -0.96 -1.0% 0.00 -0.17 19.2% 9.5% 109.4% 150.1%
25 Feb 21 Q4 Dec 20 4 31 Dec 20 124.15 10.37 10.25 8.3% 0.50 1.81 11.9% 1.8% 25.5% 40.3%
25 Nov 20 Q3 Sep 20 3 31 Dec 20 110.95 9.33 8.17 7.4% 0.50 1.44 79.2% 14.0% 282.8% 137.0%
24 Aug 20 Q2 Jun 20 2 31 Dec 20 61.92 -4.90 -4.47 -7.2% 0.50 -0.79 32.4% 34.1% 333.0% 444.7%
23 Jun 20 Q1 Mar 20 1 31 Dec 20 91.61 2.51 1.92 2.1% 0.00 0.34 24.9% 13.6% 73.7% 5.4%
26 Feb 20 Q4 Dec 19 4 31 Dec 19 121.94 7.17 7.31 6.0% 1.00 1.30 25.3% 3.2% 111.9% 6.0%
21 Nov 19 Q3 Sep 19 3 31 Dec 19 97.29 4.24 3.45 3.5% 1.00 0.61 3.5% 4.3% 165.8% 8.8%
22 Aug 19 Q2 Jun 19 2 31 Dec 19 93.96 1.03 1.30 1.4% 1.00 0.23 11.4% 11.3% 36.1% 69.2%
24 May 19 Q1 Mar 19 1 31 Dec 19 106.00 3.56 2.03 1.9% 0.00 0.36 15.9% 8.2% 70.6% 14.7%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 126.03 3.41 6.89 5.5% 1.20 1.23 23.9% 5.0% 117.5% 55.5%
23 Nov 18 Q3 Sep 18 3 31 Dec 18 101.71 3.39 3.17 3.1% 1.20 0.57 4.0% 13.8% 24.9% 55.8%
24 Aug 18 Q2 Jun 18 2 31 Dec 18 105.92 4.39 4.22 4.0% 1.20 0.75 8.3% 21.7% 77.4% 74.2%
24 May 18 Q1 Mar 18 1 31 Dec 18 115.46 2.40 2.38 2.1% 0.00 0.43 13.0% 27.2% 84.7% 90.6%
27 Feb 18 Q4 Dec 17 4 31 Dec 17 132.68 10.20 15.51 11.7% 1.60 2.88 12.4% 8.6% 116.4% 44.6%
23 Nov 17 Q3 Sep 17 3 31 Dec 17 118.01 8.04 7.17 6.1% 1.60 1.33 12.8% 7.2% 56.1% 58.4%
24 Aug 17 Q2 Jun 17 2 31 Dec 17 135.32 17.98 16.32 12.1% 1.60 3.06 14.7% 11.1% 35.5% 7.7%
23 May 17 Q1 Mar 17 1 31 Dec 17 158.65 29.60 25.31 15.9% 0.00 4.76 9.2% 8.7% 9.6% 24.9%
24 Feb 17 Q4 Dec 16 4 31 Dec 16 145.22 29.56 28.01 19.3% 2.00 5.99 14.2% 3.8% 62.5% 9.0%
22 Nov 16 Q3 Sep 16 3 31 Dec 16 127.15 19.18 17.23 13.6% 1.30 3.70 4.4% 2.7% 13.7% 4.9%
23 Aug 16 Q2 Jun 16 2 31 Dec 16 121.76 17.94 15.16 12.4% 1.30 3.33 16.6% 9.3% 25.2% 5.5%
27 May 16 Q1 Mar 16 1 31 Dec 16 145.91 23.61 20.27 13.9% 0.00 4.53 3.4% 25.4% 21.1% 45.0%
24 Feb 16 Q4 Dec 15 4 31 Dec 15 151.02 30.30 25.69 17.0% 0.75 6.27 22.0% 31.2% 41.8% 188.3%
17 Nov 15 Q3 Sep 15 3 31 Dec 15 123.83 21.36 18.12 14.6% 0.50 4.63 11.2% 29.4% 12.9% 211.2%
28 Aug 15 Q2 Jun 15 2 31 Dec 15 111.38 16.53 16.04 14.4% 0.50 15.82 4.3% 4.2% 14.8% 88.7%
25 May 15 Q1 Mar 15 1 31 Dec 15 116.37 14.60 13.98 12.0% 0.00 14.05 1.1% 11.2% 56.8% 93.0%
25 Feb 15 31/12/14 4 31/12/14 115.11 9.03 8.91 7.7% 1.50 8.96 20.3% 9.5% 53.1% 7.4%

Historical Dividends

Financial Ratios

EPS -0.65 sen
Trailing PE (Sector Median: 14.5) 0.0
PEG 0.0
Altman Z 1.8
Beaver 0.345
Current Ratio 4.3
Debt-Equity (DE) Ratio 0.19
FCF Yield -1.99 %
Revenue QoQ 26.63 %
Revenue YoY -11.55%
Profit QoQ 708.43 %
Profit YoY -41.19 %
Profit Margin (Sector Median: 2.8) -1.23 %
ROE (ROIC: -0.86) -0.88 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 14.5)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.8)
ROE (ROIC: -0.97)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 1 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.73
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 2.68
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 60.69
Expected Revenue (M) 1856.08
Expected Growth (%) 26.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR YOONG TEIN SENG @ YONG KIAN SENG added 100000.0 units announced on 15 Dec 2023 at ~RM0.335

MISS YOONG LI YEN added 100000.0 units announced on 15 Dec 2023 at ~RM0.335

MR YOONG HAU CHUN added 100000.0 units announced on 15 Dec 2023 at ~RM0.335

MR YOONG TEIN SENG @ YONG KIAN SENG added 83800.0 units announced on 14 Dec 2023 at ~RM0.335

MISS YOONG LI YEN added 83800.0 units announced on 14 Dec 2023 at ~RM0.335

MR YOONG HAU CHUN added 83800.0 units announced on 14 Dec 2023 at ~RM0.335

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 585000.0 units announced on 04 Dec 2023 at ~RM0.33

MISS YOONG LI YEN added 130000.0 units announced on 16 Oct 2023 at ~RM0.335

MR YOONG TEIN SENG @ YONG KIAN SENG added 130000.0 units announced on 16 Oct 2023 at ~RM0.335

MR YOONG HAU CHUN added 130000.0 units announced on 16 Oct 2023 at ~RM0.335

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 416700.0 units announced on 12 Jun 2023 at ~RM0.335

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 285000.0 units announced on 13 Apr 2023 at ~RM0.345

MISS YOONG LI YEN reduced 285000.0 units announced on 13 Apr 2023 at ~RM0.345

MR YOONG HAU CHUN reduced 285000.0 units announced on 13 Apr 2023 at ~RM0.345

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 12900.0 units announced on 10 Apr 2023 at ~RM0.34

MISS YOONG LI YEN reduced 12900.0 units announced on 10 Apr 2023 at ~RM0.34

MR YOONG HAU CHUN reduced 12900.0 units announced on 10 Apr 2023 at ~RM0.34

MR YOONG TEIN SENG @ YONG KIAN SENG added 73000.0 units announced on 06 Apr 2023 at ~RM0.34

MISS YOONG LI YEN added 73000.0 units announced on 06 Apr 2023 at ~RM0.34

MR YOONG HAU CHUN added 73000.0 units announced on 06 Apr 2023 at ~RM0.34

MR YOONG TEIN SENG @ YONG KIAN SENG added 297000.0 units announced on 20 Mar 2023 at ~RM0.33

MISS YOONG LI YEN added 297000.0 units announced on 20 Mar 2023 at ~RM0.33

MR YOONG HAU CHUN added 297000.0 units announced on 20 Mar 2023 at ~RM0.33

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 498300.0 units announced on 02 Dec 2022 at ~RM0.335

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 100000.0 units announced on 17 Oct 2022 at ~RM0.36

MISS YOONG LI YEN reduced 100000.0 units announced on 17 Oct 2022 at ~RM0.36

MR YOONG HAU CHUN reduced 100000.0 units announced on 17 Oct 2022 at ~RM0.36

MISS YOONG LI YEN added 94300.0 units announced on 14 Oct 2022 at ~RM0.36

MR YOONG TEIN SENG @ YONG KIAN SENG added 94300.0 units announced on 14 Oct 2022 at ~RM0.36

MR YOONG HAU CHUN added 94300.0 units announced on 14 Oct 2022 at ~RM0.36

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 18200.0 units announced on 12 Sep 2022 at ~RM0.44

MR YOONG HAU CHUN reduced 18200.0 units announced on 12 Sep 2022 at ~RM0.44

MISS YOONG LI YEN reduced 18200.0 units announced on 12 Sep 2022 at ~RM0.44

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 53400.0 units announced on 09 Sep 2022 at ~RM0.44

MISS YOONG LI YEN reduced 53400.0 units announced on 09 Sep 2022 at ~RM0.44

MR YOONG HAU CHUN reduced 53400.0 units announced on 09 Sep 2022 at ~RM0.44

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 98000.0 units announced on 08 Sep 2022 at ~RM0.44

MISS YOONG LI YEN reduced 98000.0 units announced on 08 Sep 2022 at ~RM0.44

MR YOONG HAU CHUN reduced 98000.0 units announced on 08 Sep 2022 at ~RM0.44

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 400.0 units announced on 05 Sep 2022 at ~RM0.43

MISS YOONG LI YEN reduced 400.0 units announced on 05 Sep 2022 at ~RM0.43

MR YOONG HAU CHUN reduced 400.0 units announced on 05 Sep 2022 at ~RM0.43

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 139600.0 units announced on 26 Aug 2022 at ~RM0.435

MISS YOONG LI YEN reduced 139600.0 units announced on 26 Aug 2022 at ~RM0.435

MR YOONG HAU CHUN reduced 139600.0 units announced on 26 Aug 2022 at ~RM0.435

MR YOONG TEIN SENG @ YONG KIAN SENG added 274000.0 units announced on 25 Aug 2022 at ~RM0.44

MISS YOONG LI YEN added 274000.0 units announced on 25 Aug 2022 at ~RM0.44

MR YOONG HAU CHUN added 274000.0 units announced on 25 Aug 2022 at ~RM0.44

MR YOONG TEIN SENG @ YONG KIAN SENG added 206900.0 units announced on 22 Aug 2022 at ~RM0.445

MISS YOONG LI YEN added 206900.0 units announced on 22 Aug 2022 at ~RM0.445

MR YOONG HAU CHUN added 206900.0 units announced on 22 Aug 2022 at ~RM0.445

MISS YOONG LI YEN reduced 894700.0 units announced on 24 Mar 2022 at ~RM0.455

MR YOONG HAU CHUN reduced 894700.0 units announced on 24 Mar 2022 at ~RM0.455

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 894700.0 units announced on 24 Mar 2022 at ~RM0.455

MR YOONG TEIN SENG @ YONG KIAN SENG added 781900.0 units announced on 17 Mar 2022 at ~RM0.45

MR YOONG HAU CHUN added 781900.0 units announced on 17 Mar 2022 at ~RM0.45

MISS YOONG LI YEN added 781900.0 units announced on 17 Mar 2022 at ~RM0.45

MISS YOONG LI YEN reduced 171600.0 units announced on 11 Mar 2022 at ~RM0.445

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 171600.0 units announced on 11 Mar 2022 at ~RM0.445

MR YOONG HAU CHUN reduced 171600.0 units announced on 11 Mar 2022 at ~RM0.445

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 500000.0 units announced on 08 Mar 2022 at ~RM0.46

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 200000.0 units announced on 12 Jan 2022 at ~RM0.47

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 762600.0 units announced on 06 Jan 2022 at ~RM0.435

MISS YOONG LI YEN reduced 762600.0 units announced on 06 Jan 2022 at ~RM0.435

MR YOONG HAU CHUN reduced 762600.0 units announced on 06 Jan 2022 at ~RM0.435

MR YOONG TEIN SENG @ YONG KIAN SENG added 100000.0 units announced on 27 Dec 2021 at ~RM0.42

MISS YOONG LI YEN added 100000.0 units announced on 27 Dec 2021 at ~RM0.42

MR YOONG HAU CHUN added 100000.0 units announced on 27 Dec 2021 at ~RM0.42

MISS YOONG LI YEN reduced 2400.0 units announced on 23 Dec 2021 at ~RM0.42

MR YOONG TEIN SENG @ YONG KIAN SENG reduced 2400.0 units announced on 23 Dec 2021 at ~RM0.42

MR YOONG HAU CHUN reduced 2400.0 units announced on 23 Dec 2021 at ~RM0.42

MR YOONG TEIN SENG @ YONG KIAN SENG added 146400.0 units announced on 13 Dec 2021 at ~RM0.415

MISS YOONG LI YEN added 146400.0 units announced on 13 Dec 2021 at ~RM0.415

MR YOONG HAU CHUN added 146400.0 units announced on 13 Dec 2021 at ~RM0.415

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 300000.0 units announced on 10 Dec 2021 at ~RM0.42

MR YOONG YAN PIN added 250000.0 units announced on 02 Dec 2021 at ~RM0.43

MR YOONG TEIN SENG @ YONG KIAN SENG added 200000.0 units announced on 01 Dec 2021 at ~RM0.42

MISS YOONG LI YEN added 200000.0 units announced on 01 Dec 2021 at ~RM0.42

MR YOONG HAU CHUN added 200000.0 units announced on 01 Dec 2021 at ~RM0.42

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 500000.0 units announced on 12 Oct 2021 at ~RM0.46

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 500000.0 units announced on 04 Aug 2021 at ~RM0.45

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 500000.0 units announced on 28 Jun 2021 at ~RM0.49

MR THYE HENG ONG @ TEH HENG ONG added 200000.0 units announced on 28 May 2021 at ~RM0.54

MR YOONG TEIN SENG @ YONG KIAN SENG added 300000.0 units announced on 24 May 2021 at ~RM0.55

MISS YOONG LI YEN added 300000.0 units announced on 24 May 2021 at ~RM0.55

MR YOONG HAU CHUN added 300000.0 units announced on 24 May 2021 at ~RM0.55

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 500000.0 units announced on 24 May 2021 at ~RM0.55

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 500000.0 units announced on 26 Mar 2021 at ~RM0.62

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 198700.0 units announced on 14 Oct 2020 at ~RM0.465

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 301300.0 units announced on 07 Oct 2020 at ~RM0.455

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 500000.0 units announced on 05 Oct 2020 at ~RM0.465

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 1000000.0 units announced on 18 Sep 2020 at ~RM0.455

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 1042300.0 units announced on 07 Sep 2020 at ~RM0.45

MR SUNDRA MOORTHI A/L V.M. KRISHNASAMY added 957700.0 units announced on 01 Sep 2020 at ~RM0.45

Summary


Market Cap: 182 M.

Number of Shares: 560 M.

Adjusted Float: 74.3%.

Stock highly correlated with

HONGSENG (86%)

JHM (84%)

CHOOBEE (83%)

ONEGLOVE (83%)

HeveaBoard Bhd is a trade and distribute a wide range of particleboard particleboard and particleboard-based products. It operates through Particleboards, Ready-to-assemble and Other segments. Their products are served for furniture components, dining sets, speaker boxes, door manufacturing and office systems. HeveaBoard Bhd listed on the main board of Bursa Malaysia securities berhad in January 2005.

Sectors: Industrial Products, Wooden Products, Exports, Furniture, Wood & Wood Products, Industrial Products & Services, Work-from-Home (WFH), Penny Stocks

Code: 5095

Website: http://www.heveaboard.com.my

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 3-Apr-2023

Shareholder % Value (M)
HeveaWood Industries Sdn Bhd 20.58% 37.46
Firama Holdings Sdn Bhd 5.12% 9.32
Tenson Holdings Sdn Bhd 3.05% 5.55
Firama Engineering Berhad 2.55% 4.64
Yap Kiew @ Yap Chin Fook 1.87% 3.4
Sundra Moorthi A/L V.M. Krishnasamy 1.59% 2.89
Chong Kwee Hiong 1.46% 2.66
Sundra Moorthi A/L V M Krishnasamy 1.41% 2.57
Lee Ka Yong 1.38% 2.51
Chua Hock Gee 1.31% 2.38
Yoong Kee Sin 0.82% 1.49
Dato' Loo Swee Chew 0.76% 1.38
Wong Yee Hui 0.74% 1.35
Gemas Ria Sdn Bhd 0.72% 1.31
Mak Chee Weng 0.71% 1.29
Yoong Li Bing 0.71% 1.29
Yoong Li Xian 0.71% 1.29
Yoong Li Mian 0.69% 1.26
Employees Provident Fund Board 0.69% 1.26
Sia Boon Huat 0.57% 1.04
Liau Choon Hwa & Sons Sdn. Bhd. 0.52% 0.95
Teh Shiou Cherng 0.51% 0.93
Chua Kwee Nam 0.43% 0.78
Cheah Yaw Song 0.43% 0.78
Liau Keen Yee 0.39% 0.71
Liau Chern Yee 0.39% 0.71
Emerging Market Core Equity Portfolio DFA Investment 0.38% 0.69
Loh Kok Wai 0.38% 0.69
Salud Uy Policarpio 0.38% 0.69
Teh Bee Gaik 0.35% 0.64
Kejutaan Holdings Sdn. Bhd 0.35% 0.64
Yoong Li Yen 0.3% 0.54
Yoong Hau Chun 0.27% 0.48
Yoong Tein Seng @ Yong Kian Seng 0.08% 0.14
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.