[HEVEA] QoQ Cumulative 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
Cumulative Result
Revenue	115,462	544,663	411,987	293,974	158,652	540,045	394,825	-55.97%
YoY %	-78.80%	32.20%	40.14%	85.29%	-70.62%	36.78%	-	-
Horiz. %	29.24%	137.95%	104.35%	74.46%	40.18%	136.78%	100.00%	-
PBT	2,395	65,815	55,617	47,581	29,602	90,296	60,734	-88.43%
YoY %	-96.36%	18.34%	16.89%	60.74%	-67.22%	48.67%	-	-
Horiz. %	3.94%	108.37%	91.57%	78.34%	48.74%	148.67%	100.00%	-
Tax	-17	-1,512	-6,819	-5,948	-4,292	-9,627	-8,072	-98.36%
YoY %	98.88%	77.83%	-14.64%	-38.58%	55.42%	-19.26%	-	-
Horiz. %	0.21%	18.73%	84.48%	73.69%	53.17%	119.26%	100.00%	-
NP	2,378	64,303	48,798	41,633	25,310	80,669	52,662	-87.34%
YoY %	-96.30%	31.77%	17.21%	64.49%	-68.62%	53.18%	-	-
Horiz. %	4.52%	122.11%	92.66%	79.06%	48.06%	153.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,378	64,303	48,798	41,633	25,310	80,669	52,662	-87.34%
YoY %	-96.30%	31.77%	17.21%	64.49%	-68.62%	53.18%	-	-
Horiz. %	4.52%	122.11%	92.66%	79.06%	48.06%	153.18%	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	113,084	480,360	363,189	252,341	133,342	459,376	342,163	-52.23%
YoY %	-76.46%	32.26%	43.93%	89.24%	-70.97%	34.26%	-	-
Horiz. %	33.05%	140.39%	106.15%	73.75%	38.97%	134.26%	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	17,235	8,529	-	21,486	12,116	-
YoY %	-	50.01%	102.08%	0.00%	-	77.34%	-	-
Horiz. %	-	213.40%	142.25%	70.39%	-	177.34%	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	0.52%	14.38%	11.05%	9.41%	5.73%	20.08%	13.29%	-
YoY %	-96.38%	30.14%	17.43%	64.22%	-71.46%	51.09%	-	-
Horiz. %	3.91%	108.20%	83.15%	70.81%	43.12%	151.09%	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	20.66	101.12	76.49	55.15	29.84	115.62	84.72	-61.00%
YoY %	-79.57%	32.20%	38.69%	84.82%	-74.19%	36.47%	-	-
Horiz. %	24.39%	119.36%	90.29%	65.10%	35.22%	136.47%	100.00%	-
EPS	0.43	11.94	9.06	7.81	4.76	17.27	11.30	-88.70%
YoY %	-96.40%	31.79%	16.01%	64.08%	-72.44%	52.83%	-	-
Horiz. %	3.81%	105.66%	80.18%	69.12%	42.12%	152.83%	100.00%	-
DPS	0.00	4.80	3.20	1.60	0.00	4.60	2.60	-
YoY %	0.00%	50.00%	100.00%	0.00%	0.00%	76.92%	-	-
Horiz. %	0.00%	184.62%	123.08%	61.54%	0.00%	176.92%	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	20.34	95.93	72.57	51.78	27.94	95.12	69.54	-55.96%
YoY %	-78.80%	32.19%	40.15%	85.33%	-70.63%	36.78%	-	-
Horiz. %	29.25%	137.95%	104.36%	74.46%	40.18%	136.78%	100.00%	-
EPS	0.42	11.33	8.60	7.33	4.46	14.21	9.28	-87.32%
YoY %	-96.29%	31.74%	17.33%	64.35%	-68.61%	53.13%	-	-
Horiz. %	4.53%	122.09%	92.67%	78.99%	48.06%	153.13%	100.00%	-
DPS	0.00	4.55	3.04	1.50	0.00	3.78	2.13	-
YoY %	0.00%	49.67%	102.67%	0.00%	0.00%	77.46%	-	-
Horiz. %	0.00%	213.62%	142.72%	70.42%	0.00%	177.46%	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	3.78	1.18	2.08	2.56	4.73	1.30	1.42	92.18%
YoY %	220.34%	-43.27%	-18.75%	-45.88%	263.85%	-8.45%	-	-
Horiz. %	266.20%	83.10%	146.48%	180.28%	333.10%	91.55%	100.00%	-
P/EPS	183.31	9.97	17.55	18.05	29.62	8.69	10.62	569.05%
YoY %	1,738.62%	-43.19%	-2.77%	-39.06%	240.85%	-18.17%	-	-
Horiz. %	1,726.08%	93.88%	165.25%	169.96%	278.91%	81.83%	100.00%	-
EY	0.55	10.03	5.70	5.54	3.38	11.51	9.42	-84.97%
YoY %	-94.52%	75.96%	2.89%	63.91%	-70.63%	22.19%	-	-
Horiz. %	5.84%	106.48%	60.51%	58.81%	35.88%	122.19%	100.00%	-
DY	0.00	4.03	2.01	1.13	0.00	3.07	2.17	-
YoY %	0.00%	100.50%	77.88%	0.00%	0.00%	41.47%	-	-
Horiz. %	0.00%	185.71%	92.63%	52.07%	0.00%	141.47%	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	4.70	0.90	1.91	3.17	4.66	1.33	1.78	91.15%
YoY %	422.22%	-52.88%	-39.75%	-31.97%	250.38%	-25.28%	-	-
Horiz. %	264.04%	50.56%	107.30%	178.09%	261.80%	74.72%	100.00%	-
P/EPS	227.97	7.62	16.11	22.41	29.20	8.92	13.36	563.94%
YoY %	2,891.73%	-52.70%	-28.11%	-23.25%	227.35%	-33.23%	-	-
Horiz. %	1,706.36%	57.04%	120.58%	167.74%	218.56%	66.77%	100.00%	-
EY	0.44	13.12	6.21	4.46	3.42	11.21	7.48	-84.90%
YoY %	-96.65%	111.27%	39.24%	30.41%	-69.49%	49.87%	-	-
Horiz. %	5.88%	175.40%	83.02%	59.63%	45.72%	149.87%	100.00%	-
DY	0.00	5.27	2.19	0.91	0.00	2.99	1.72	-
YoY %	0.00%	140.64%	140.66%	0.00%	0.00%	73.84%	-	-
Horiz. %	0.00%	306.40%	127.33%	52.91%	0.00%	173.84%	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 - 14 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

484

PTRANS

PERAK TRANSIT BERHAD

481

YTLPOWR

YTL POWER INTERNATIONAL BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

457

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

392

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

281

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

SINKUNG

0.13

0.00

78,160,600

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

TOPGLOV

1.07

+0.11

52,615,700

SUPERMX

0.915

+0.05

22,000,900

JAKS

0.13

0.00

20,595,200

TWL

0.025

0.00

20,200,800

CAREPLS

0.35

+0.045

16,325,900

BSLCORP-OR

0.005

0.00

12,469,600

More active Stocks

HEIM

24.28

+0.60

36,900

HARTA

3.30

+0.34

7,685,000

PETDAG

21.26

+0.26

100

KOSSAN

2.63

+0.25

2,718,200

PTT

2.03

+0.15

864,200

HARTA-C1W

0.33

+0.15

470,500

KOSSAN-C60

0.655

+0.145

42,500

MPI

32.72

+0.12

2,400

TOPGLOV

1.07

+0.11

52,615,700

YTL

3.61

+0.09

2,434,600

More gainer Stocks

AJI

16.60

-0.28

27,000

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

7,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

AHEALTH

3.09

-0.08

85,600

SBAGAN

6.54

-0.07

5,700

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