[HEVEA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	419,192	396,332	399,914	424,004	449,115	430,780	442,754	-3.57%
YoY %	5.77%	-0.90%	-5.68%	-5.59%	4.26%	-2.70%	-	-
Horiz. %	94.68%	89.52%	90.32%	95.77%	101.44%	97.30%	100.00%	-
PBT	15,990	11,760	9,170	14,220	13,579	13,564	13,570	11.52%
YoY %	35.97%	28.24%	-35.51%	4.72%	0.11%	-0.04%	-	-
Horiz. %	117.83%	86.66%	67.58%	104.79%	100.07%	99.96%	100.00%	-
Tax	-1,911	-2,729	-2,520	-6,104	3,079	-544	-378	193.69%
YoY %	29.97%	-8.29%	58.72%	-298.25%	665.99%	-43.92%	-	-
Horiz. %	505.56%	721.96%	666.67%	1,614.81%	-814.55%	143.92%	100.00%	-
NP	14,079	9,030	6,650	8,116	16,658	13,020	13,192	4.42%
YoY %	55.91%	35.79%	-18.06%	-51.28%	27.94%	-1.30%	-	-
Horiz. %	106.72%	68.45%	50.41%	61.52%	126.27%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,079	9,030	6,650	8,116	16,658	13,020	13,192	4.42%
YoY %	55.91%	35.79%	-18.06%	-51.28%	27.94%	-1.30%	-	-
Horiz. %	106.72%	68.45%	50.41%	61.52%	126.27%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.95%	23.21%	27.48%	42.93%	-22.67%	4.01%	2.79%	-
YoY %	-48.51%	-15.54%	-35.99%	289.37%	-665.34%	43.73%	-	-
Horiz. %	428.32%	831.90%	984.95%	1,538.71%	-812.54%	143.73%	100.00%	-
Total Cost	405,113	387,301	393,264	415,888	432,457	417,760	429,562	-3.82%
YoY %	4.60%	-1.52%	-5.44%	-3.83%	3.52%	-2.75%	-	-
Horiz. %	94.31%	90.16%	91.55%	96.82%	100.67%	97.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	432,421	426,718	431,904	437,295	442,244	442,221	453,416	-3.10%
YoY %	1.34%	-1.20%	-1.23%	-1.12%	0.01%	-2.47%	-	-
Horiz. %	95.37%	94.11%	95.26%	96.44%	97.54%	97.53%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	16,847	14,972	11,218	-	20,152	17,912	13,434	16.24%
YoY %	12.52%	33.46%	0.00%	-	12.51%	33.33%	-	-
Horiz. %	125.41%	111.45%	83.50%	-	150.01%	133.33%	100.00%	-
Div Payout %	119.66%	165.80%	168.70%	-	120.98%	137.58%	101.84%	-
YoY %	-27.83%	-1.72%	0.00%	-	-12.07%	35.09%	-	-
Horiz. %	117.50%	162.80%	165.65%	-	118.79%	135.09%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	432,421	426,718	431,904	437,295	442,244	442,221	453,416	-3.10%
YoY %	1.34%	-1.20%	-1.23%	-1.12%	0.01%	-2.47%	-	-
Horiz. %	95.37%	94.11%	95.26%	96.44%	97.54%	97.53%	100.00%	-
NOSH	563,704	562,239	561,058	560,634	560,634	560,414	560,412	0.39%
YoY %	0.26%	0.21%	0.08%	0.00%	0.04%	0.00%	-	-
Horiz. %	100.59%	100.33%	100.12%	100.04%	100.04%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	3.36%	2.28%	1.66%	1.91%	3.71%	3.02%	2.98%	-
YoY %	47.37%	37.35%	-13.09%	-48.52%	22.85%	1.34%	-	-
Horiz. %	112.75%	76.51%	55.70%	64.09%	124.50%	101.34%	100.00%	-
ROE	3.26%	2.12%	1.54%	1.86%	3.77%	2.94%	2.91%	-
YoY %	53.77%	37.66%	-17.20%	-50.66%	28.23%	1.03%	-	-
Horiz. %	112.03%	72.85%	52.92%	63.92%	129.55%	101.03%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	74.64	70.59	71.30	75.63	80.23	76.96	79.10	-3.78%
YoY %	5.74%	-1.00%	-5.73%	-5.73%	4.25%	-2.71%	-	-
Horiz. %	94.36%	89.24%	90.14%	95.61%	101.43%	97.29%	100.00%	-
EPS	2.51	1.61	1.18	1.44	2.98	2.32	2.36	4.18%
YoY %	55.90%	36.44%	-18.06%	-51.68%	28.45%	-1.69%	-	-
Horiz. %	106.36%	68.22%	50.00%	61.02%	126.27%	98.31%	100.00%	-
DPS	3.00	2.67	2.00	0.00	3.60	3.20	2.40	15.99%
YoY %	12.36%	33.50%	0.00%	0.00%	12.50%	33.33%	-	-
Horiz. %	125.00%	111.25%	83.33%	0.00%	150.00%	133.33%	100.00%	-
NAPS	0.77	0.76	0.77	0.78	0.79	0.79	0.81	-3.31%
YoY %	1.32%	-1.30%	-1.28%	-1.27%	0.00%	-2.47%	-	-
Horiz. %	95.06%	93.83%	95.06%	96.30%	97.53%	97.53%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 560,634
RPS	73.83	69.81	70.44	74.68	79.10	75.88	77.98	-3.57%
YoY %	5.76%	-0.89%	-5.68%	-5.59%	4.24%	-2.69%	-	-
Horiz. %	94.68%	89.52%	90.33%	95.77%	101.44%	97.31%	100.00%	-
EPS	2.48	1.59	1.17	1.43	2.93	2.29	2.32	4.53%
YoY %	55.97%	35.90%	-18.18%	-51.19%	27.95%	-1.29%	-	-
Horiz. %	106.90%	68.53%	50.43%	61.64%	126.29%	98.71%	100.00%	-
DPS	2.97	2.64	1.98	0.00	3.55	3.16	2.37	16.18%
YoY %	12.50%	33.33%	0.00%	0.00%	12.34%	33.33%	-	-
Horiz. %	125.32%	111.39%	83.54%	0.00%	149.79%	133.33%	100.00%	-
NAPS	0.7616	0.7516	0.7607	0.7702	0.7789	0.7789	0.7986	-3.10%
YoY %	1.33%	-1.20%	-1.23%	-1.12%	0.00%	-2.47%	-	-
Horiz. %	95.37%	94.11%	95.25%	96.44%	97.53%	97.53%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	0.54	0.50	0.615	0.64	0.61	0.885	0.785	-
P/RPS	0.72	0.71	0.86	0.85	0.76	1.15	0.99	-19.08%
YoY %	1.41%	-17.44%	1.18%	11.84%	-33.91%	16.16%	-	-
Horiz. %	72.73%	71.72%	86.87%	85.86%	76.77%	116.16%	100.00%	-
P/EPS	21.54	31.09	51.87	44.21	20.50	38.05	33.31	-25.16%
YoY %	-30.72%	-40.06%	17.33%	115.66%	-46.12%	14.23%	-	-
Horiz. %	64.67%	93.34%	155.72%	132.72%	61.54%	114.23%	100.00%	-
EY	4.64	3.22	1.93	2.26	4.88	2.63	3.00	33.63%
YoY %	44.10%	66.84%	-14.60%	-53.69%	85.55%	-12.33%	-	-
Horiz. %	154.67%	107.33%	64.33%	75.33%	162.67%	87.67%	100.00%	-
DY	5.56	5.33	3.25	0.00	5.90	3.62	3.06	48.74%
YoY %	4.32%	64.00%	0.00%	0.00%	62.98%	18.30%	-	-
Horiz. %	181.70%	174.18%	106.21%	0.00%	192.81%	118.30%	100.00%	-
P/NAPS	0.70	0.66	0.80	0.82	0.77	1.12	0.97	-19.49%
YoY %	6.06%	-17.50%	-2.44%	6.49%	-31.25%	15.46%	-	-
Horiz. %	72.16%	68.04%	82.47%	84.54%	79.38%	115.46%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	21/11/19	22/08/19	24/05/19	28/02/19	23/11/18	24/08/18	-
Price	0.42	0.54	0.56	0.69	0.60	0.76	0.875	-
P/RPS	0.56	0.77	0.79	0.91	0.75	0.99	1.11	-36.54%
YoY %	-27.27%	-2.53%	-13.19%	21.33%	-24.24%	-10.81%	-	-
Horiz. %	50.45%	69.37%	71.17%	81.98%	67.57%	89.19%	100.00%	-
P/EPS	16.75	33.57	47.23	47.66	20.16	32.67	37.13	-41.09%
YoY %	-50.10%	-28.92%	-0.90%	136.41%	-38.29%	-12.01%	-	-
Horiz. %	45.11%	90.41%	127.20%	128.36%	54.30%	87.99%	100.00%	-
EY	5.97	2.98	2.12	2.10	4.96	3.06	2.69	69.89%
YoY %	100.34%	40.57%	0.95%	-57.66%	62.09%	13.75%	-	-
Horiz. %	221.93%	110.78%	78.81%	78.07%	184.39%	113.75%	100.00%	-
DY	7.14	4.94	3.57	0.00	6.00	4.21	2.74	89.03%
YoY %	44.53%	38.38%	0.00%	0.00%	42.52%	53.65%	-	-
Horiz. %	260.58%	180.29%	130.29%	0.00%	218.98%	153.65%	100.00%	-
P/NAPS	0.55	0.71	0.73	0.88	0.76	0.96	1.08	-36.15%
YoY %	-22.54%	-2.74%	-17.05%	15.79%	-20.83%	-11.11%	-	-
Horiz. %	50.93%	65.74%	67.59%	81.48%	70.37%	88.89%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

950

HLIND

HONG LEONG INDUSTRIES BHD

891

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

GENTING

GENTING BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

JCY

JCY INTERNATIONAL BERHAD

335

UCHITEC

UCHI TECHNOLOGIES BHD

306

GENM

GENTING MALAYSIA BERHAD

300

MAYBANK

MALAYAN BANKING BHD

273

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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