[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	461,848	544,663	549,316	587,948	634,608	540,045	526,433	-8.36%
YoY %	-15.20%	-0.85%	-6.57%	-7.35%	17.51%	2.59%	-	-
Horiz. %	87.73%	103.46%	104.35%	111.69%	120.55%	102.59%	100.00%	-
PBT	9,580	65,815	74,156	95,162	118,408	90,296	80,978	-75.93%
YoY %	-85.44%	-11.25%	-22.07%	-19.63%	31.13%	11.51%	-	-
Horiz. %	11.83%	81.28%	91.58%	117.52%	146.22%	111.51%	100.00%	-
Tax	-68	-1,512	-9,092	-11,896	-17,168	-9,627	-10,762	-96.59%
YoY %	95.50%	83.37%	23.57%	30.71%	-78.33%	10.55%	-	-
Horiz. %	0.63%	14.05%	84.48%	110.54%	159.52%	89.45%	100.00%	-
NP	9,512	64,303	65,064	83,266	101,240	80,669	70,216	-73.65%
YoY %	-85.21%	-1.17%	-21.86%	-17.75%	25.50%	14.89%	-	-
Horiz. %	13.55%	91.58%	92.66%	118.59%	144.18%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,512	64,303	65,064	83,266	101,240	80,669	70,216	-73.65%
YoY %	-85.21%	-1.17%	-21.86%	-17.75%	25.50%	14.89%	-	-
Horiz. %	13.55%	91.58%	92.66%	118.59%	144.18%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.71%	2.30%	12.26%	12.50%	14.50%	10.66%	13.29%	-
YoY %	-69.13%	-81.24%	-1.92%	-13.79%	36.02%	-19.79%	-	-
Horiz. %	5.34%	17.31%	92.25%	94.06%	109.10%	80.21%	100.00%	-
Total Cost	452,336	480,360	484,252	504,682	533,368	459,376	456,217	-0.56%
YoY %	-5.83%	-0.80%	-4.05%	-5.38%	16.11%	0.69%	-	-
Horiz. %	99.15%	105.29%	106.15%	110.62%	116.91%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,270	447,085	441,659	442,450	441,329	401,710	396,130	10.21%
YoY %	2.50%	1.23%	-0.18%	0.25%	9.86%	1.41%	-	-
Horiz. %	115.69%	112.86%	111.49%	111.69%	111.41%	101.41%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	-	25,855	22,980	17,058	-	21,486	16,155	-
YoY %	-	12.51%	34.72%	0.00%	-	33.00%	-	-
Horiz. %	-	160.04%	142.25%	105.59%	-	133.00%	100.00%	-
Div Payout %	-	40.21%	35.32%	20.49%	-	26.64%	23.01%	-
YoY %	-	13.84%	72.38%	0.00%	-	15.78%	-	-
Horiz. %	-	174.75%	153.50%	89.05%	-	115.78%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	458,270	447,085	441,659	442,450	441,329	401,710	396,130	10.21%
YoY %	2.50%	1.23%	-0.18%	0.25%	9.86%	1.41%	-	-
Horiz. %	115.69%	112.86%	111.49%	111.69%	111.41%	101.41%	100.00%	-
NOSH	558,940	558,578	538,609	533,072	531,722	467,104	466,035	12.89%
YoY %	0.06%	3.71%	1.04%	0.25%	13.83%	0.23%	-	-
Horiz. %	119.94%	119.86%	115.57%	114.38%	114.09%	100.23%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	2.06%	11.81%	11.84%	14.16%	15.95%	14.94%	13.34%	-
YoY %	-82.56%	-0.25%	-16.38%	-11.22%	6.76%	11.99%	-	-
Horiz. %	15.44%	88.53%	88.76%	106.15%	119.57%	111.99%	100.00%	-
ROE	2.08%	14.38%	14.73%	18.82%	22.94%	20.08%	17.73%	-
YoY %	-85.54%	-2.38%	-21.73%	-17.96%	14.24%	13.25%	-	-
Horiz. %	11.73%	81.11%	83.08%	106.15%	129.39%	113.25%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	82.64	101.12	101.99	110.29	119.35	115.62	112.96	-18.82%
YoY %	-18.28%	-0.85%	-7.53%	-7.59%	3.23%	2.35%	-	-
Horiz. %	73.16%	89.52%	90.29%	97.64%	105.66%	102.35%	100.00%	-
EPS	1.72	11.94	12.08	15.62	19.04	17.27	15.07	-76.50%
YoY %	-85.59%	-1.16%	-22.66%	-17.96%	10.25%	14.60%	-	-
Horiz. %	11.41%	79.23%	80.16%	103.65%	126.34%	114.60%	100.00%	-
DPS	0.00	4.80	4.27	3.20	0.00	4.60	3.47	-
YoY %	0.00%	12.41%	33.44%	0.00%	0.00%	32.56%	-	-
Horiz. %	0.00%	138.33%	123.05%	92.22%	0.00%	132.56%	100.00%	-
NAPS	0.82	0.83	0.82	0.83	0.83	0.86	0.85	-2.36%
YoY %	-1.20%	1.22%	-1.20%	0.00%	-3.49%	1.18%	-	-
Horiz. %	96.47%	97.65%	96.47%	97.65%	97.65%	101.18%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 533,398
RPS	81.35	95.93	96.75	103.56	111.78	95.12	92.72	-8.35%
YoY %	-15.20%	-0.85%	-6.58%	-7.35%	17.51%	2.59%	-	-
Horiz. %	87.74%	103.46%	104.35%	111.69%	120.56%	102.59%	100.00%	-
EPS	1.68	11.33	11.46	14.67	17.83	14.21	12.37	-73.61%
YoY %	-85.17%	-1.13%	-21.88%	-17.72%	25.48%	14.87%	-	-
Horiz. %	13.58%	91.59%	92.64%	118.59%	144.14%	114.87%	100.00%	-
DPS	0.00	4.55	4.05	3.00	0.00	3.78	2.85	-
YoY %	0.00%	12.35%	35.00%	0.00%	0.00%	32.63%	-	-
Horiz. %	0.00%	159.65%	142.11%	105.26%	0.00%	132.63%	100.00%	-
NAPS	0.8072	0.7875	0.7779	0.7793	0.7773	0.7076	0.6977	10.21%
YoY %	2.50%	1.23%	-0.18%	0.26%	9.85%	1.42%	-	-
Horiz. %	115.69%	112.87%	111.49%	111.70%	111.41%	101.42%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.78	1.19	1.59	1.41	1.41	1.50	1.20	-
P/RPS	0.94	1.18	1.56	1.28	1.18	1.30	1.06	-7.70%
YoY %	-20.34%	-24.36%	21.88%	8.47%	-9.23%	22.64%	-	-
Horiz. %	88.68%	111.32%	147.17%	120.75%	111.32%	122.64%	100.00%	-
P/EPS	45.83	9.97	13.16	9.03	7.41	8.69	7.96	221.57%
YoY %	359.68%	-24.24%	45.74%	21.86%	-14.73%	9.17%	-	-
Horiz. %	575.75%	125.25%	165.33%	113.44%	93.09%	109.17%	100.00%	-
EY	2.18	10.03	7.60	11.08	13.50	11.51	12.56	-68.91%
YoY %	-78.27%	31.97%	-31.41%	-17.93%	17.29%	-8.36%	-	-
Horiz. %	17.36%	79.86%	60.51%	88.22%	107.48%	91.64%	100.00%	-
DY	0.00	4.03	2.68	2.27	0.00	3.07	2.89	-
YoY %	0.00%	50.37%	18.06%	0.00%	0.00%	6.23%	-	-
Horiz. %	0.00%	139.45%	92.73%	78.55%	0.00%	106.23%	100.00%	-
P/NAPS	0.95	1.43	1.94	1.70	1.70	1.74	1.41	-23.16%
YoY %	-33.57%	-26.29%	14.12%	0.00%	-2.30%	23.40%	-	-
Horiz. %	67.38%	101.42%	137.59%	120.57%	120.57%	123.40%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	27/02/18	23/11/17	24/08/17	23/05/17	24/02/17	22/11/16	-
Price	0.97	0.91	1.46	1.75	1.39	1.54	1.51	-
P/RPS	1.17	0.90	1.43	1.59	1.16	1.33	1.34	-8.65%
YoY %	30.00%	-37.06%	-10.06%	37.07%	-12.78%	-0.75%	-	-
Horiz. %	87.31%	67.16%	106.72%	118.66%	86.57%	99.25%	100.00%	-
P/EPS	56.99	7.62	12.09	11.20	7.30	8.92	10.02	218.96%
YoY %	647.90%	-36.97%	7.95%	53.42%	-18.16%	-10.98%	-	-
Horiz. %	568.76%	76.05%	120.66%	111.78%	72.85%	89.02%	100.00%	-
EY	1.75	13.12	8.27	8.93	13.70	11.21	9.98	-68.70%
YoY %	-86.66%	58.65%	-7.39%	-34.82%	22.21%	12.32%	-	-
Horiz. %	17.54%	131.46%	82.87%	89.48%	137.27%	112.32%	100.00%	-
DY	0.00	5.27	2.92	1.83	0.00	2.99	2.30	-
YoY %	0.00%	80.48%	59.56%	0.00%	0.00%	30.00%	-	-
Horiz. %	0.00%	229.13%	126.96%	79.57%	0.00%	130.00%	100.00%	-
P/NAPS	1.18	1.10	1.78	2.11	1.67	1.79	1.78	-23.99%
YoY %	7.27%	-38.20%	-15.64%	26.35%	-6.70%	0.56%	-	-
Horiz. %	66.29%	61.80%	100.00%	118.54%	93.82%	100.56%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 10:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 10:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-16 10:40:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-16 10:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-16 10:40:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

659

HARTA

HARTALEGA HOLDINGS BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

450

PTRANS

PERAK TRANSIT BERHAD

448

HLIND

HONG LEONG INDUSTRIES BHD

442

YTLPOWR

YTL POWER INTERNATIONAL BHD

431

MYEG

MY E.G. SERVICES BHD

365

SUPERMX

SUPERMAX CORPORATION BHD

342

MBSB

MALAYSIA BUILDING SOCIETY BHD

319

Daily Stocks

HSI-CXG

0.23

+0.025

258,584,900

REVENUE

0.245

0.00

253,683,900

TOPGLOV

1.13

-0.13

185,544,700

HSI-HUZ

0.21

-0.035

173,456,100

MQTECH

0.02

0.00

123,282,900

CAREPLS

0.34

-0.04

74,443,800

SUPERMX

0.97

-0.11

67,937,200

SINKUNG

0.15

+0.01

56,921,100

MBSB

0.845

+0.03

40,361,600

SUPERMX-C4A

0.075

-0.05

38,859,000

More active Stocks

F&N

33.36

+0.88

72,000

MPI

33.26

+0.74

33,900

UTDPLT

26.18

+0.56

193,100

HEIM

24.70

+0.50

149,700

ALLIANZ

22.06

+0.38

25,600

PENTA

4.72

+0.27

1,846,200

KSENG

6.20

+0.22

190,100

NOTION

0.82

+0.215

33,817,500

PPB

15.50

+0.20

105,700

NOTION-WD

0.635

+0.195

7,435,100

More gainer Stocks

HARTA

3.46

-0.36

21,697,800

KOSSAN

2.48

-0.26

11,452,300

AIRPORT

10.18

-0.22

14,126,500

KOSSAN-C60

0.565

-0.215

306,000

HARTA-C1W

0.375

-0.14

1,024,000

PTT

1.79

-0.14

561,400

AHEALTH

2.93

-0.14

551,200

TOPGLOV

1.13

-0.13

185,544,700

HUMEIND

3.10

-0.12

1,604,500

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More