[HEVEA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	106,001	449,115	323,085	221,377	115,462	544,663	411,987	-59.58%
YoY %	-76.40%	39.01%	45.94%	91.73%	-78.80%	32.20%	-	-
Horiz. %	25.73%	109.01%	78.42%	53.73%	28.03%	132.20%	100.00%	-
PBT	3,555	13,579	10,173	6,785	2,395	65,815	55,617	-84.04%
YoY %	-73.82%	33.48%	49.93%	183.30%	-96.36%	18.34%	-	-
Horiz. %	6.39%	24.42%	18.29%	12.20%	4.31%	118.34%	100.00%	-
Tax	-1,526	3,079	-408	-189	-17	-1,512	-6,819	-63.17%
YoY %	-149.56%	854.66%	-115.87%	-1,011.76%	98.88%	77.83%	-	-
Horiz. %	22.38%	-45.15%	5.98%	2.77%	0.25%	22.17%	100.00%	-
NP	2,029	16,658	9,765	6,596	2,378	64,303	48,798	-88.02%
YoY %	-87.82%	70.59%	48.04%	177.38%	-96.30%	31.77%	-	-
Horiz. %	4.16%	34.14%	20.01%	13.52%	4.87%	131.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,029	16,658	9,765	6,596	2,378	64,303	48,798	-88.02%
YoY %	-87.82%	70.59%	48.04%	177.38%	-96.30%	31.77%	-	-
Horiz. %	4.16%	34.14%	20.01%	13.52%	4.87%	131.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.93%	-22.67%	4.01%	2.79%	0.71%	2.30%	12.26%	-
YoY %	289.37%	-665.34%	43.73%	292.96%	-69.13%	-81.24%	-	-
Horiz. %	350.16%	-184.91%	32.71%	22.76%	5.79%	18.76%	100.00%	-
Total Cost	103,972	432,457	313,320	214,781	113,084	480,360	363,189	-56.59%
YoY %	-75.96%	38.02%	45.88%	89.93%	-76.46%	32.26%	-	-
Horiz. %	28.63%	119.07%	86.27%	59.14%	31.14%	132.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	437,295	442,244	442,221	453,416	458,270	447,085	441,659	-0.66%
YoY %	-1.12%	0.01%	-2.47%	-1.06%	2.50%	1.23%	-	-
Horiz. %	99.01%	100.13%	100.13%	102.66%	103.76%	101.23%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	-	20,152	13,434	6,717	-	25,855	17,235	-
YoY %	-	50.01%	100.00%	0.00%	-	50.01%	-	-
Horiz. %	-	116.92%	77.95%	38.97%	-	150.01%	100.00%	-
Div Payout %	-	120.98%	137.58%	101.84%	-	40.21%	35.32%	-
YoY %	-	-12.07%	35.09%	0.00%	-	13.84%	-	-
Horiz. %	-	342.53%	389.52%	288.34%	-	113.84%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	437,295	442,244	442,221	453,416	458,270	447,085	441,659	-0.66%
YoY %	-1.12%	0.01%	-2.47%	-1.06%	2.50%	1.23%	-	-
Horiz. %	99.01%	100.13%	100.13%	102.66%	103.76%	101.23%	100.00%	-
NOSH	560,634	560,634	560,414	560,412	558,940	558,578	538,609	2.71%
YoY %	0.00%	0.04%	0.00%	0.26%	0.06%	3.71%	-	-
Horiz. %	104.09%	104.09%	104.05%	104.05%	103.77%	103.71%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	1.91%	3.71%	3.02%	2.98%	2.06%	11.81%	11.84%	-
YoY %	-48.52%	22.85%	1.34%	44.66%	-82.56%	-0.25%	-	-
Horiz. %	16.13%	31.33%	25.51%	25.17%	17.40%	99.75%	100.00%	-
ROE	0.46%	3.77%	2.21%	1.45%	0.52%	14.38%	11.05%	-
YoY %	-87.80%	70.59%	52.41%	178.85%	-96.38%	30.14%	-	-
Horiz. %	4.16%	34.12%	20.00%	13.12%	4.71%	130.14%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	18.91	80.23	57.72	39.55	20.66	101.12	76.49	-60.64%
YoY %	-76.43%	39.00%	45.94%	91.43%	-79.57%	32.20%	-	-
Horiz. %	24.72%	104.89%	75.46%	51.71%	27.01%	132.20%	100.00%	-
EPS	0.36	2.98	1.74	1.18	0.43	11.94	9.06	-88.37%
YoY %	-87.92%	71.26%	47.46%	174.42%	-96.40%	31.79%	-	-
Horiz. %	3.97%	32.89%	19.21%	13.02%	4.75%	131.79%	100.00%	-
DPS	0.00	3.60	2.40	1.20	0.00	4.80	3.20	-
YoY %	0.00%	50.00%	100.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	112.50%	75.00%	37.50%	0.00%	150.00%	100.00%	-
NAPS	0.78	0.79	0.79	0.81	0.82	0.83	0.82	-3.28%
YoY %	-1.27%	0.00%	-2.47%	-1.22%	-1.20%	1.22%	-	-
Horiz. %	95.12%	96.34%	96.34%	98.78%	100.00%	101.22%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 560,412
RPS	18.67	79.10	56.91	38.99	20.34	95.93	72.57	-59.58%
YoY %	-76.40%	38.99%	45.96%	91.69%	-78.80%	32.19%	-	-
Horiz. %	25.73%	109.00%	78.42%	53.73%	28.03%	132.19%	100.00%	-
EPS	0.36	2.93	1.72	1.16	0.42	11.33	8.60	-87.96%
YoY %	-87.71%	70.35%	48.28%	176.19%	-96.29%	31.74%	-	-
Horiz. %	4.19%	34.07%	20.00%	13.49%	4.88%	131.74%	100.00%	-
DPS	0.00	3.55	2.37	1.18	0.00	4.55	3.04	-
YoY %	0.00%	49.79%	100.85%	0.00%	0.00%	49.67%	-	-
Horiz. %	0.00%	116.78%	77.96%	38.82%	0.00%	149.67%	100.00%	-
NAPS	0.7702	0.7789	0.7789	0.7986	0.8072	0.7875	0.7779	-0.66%
YoY %	-1.12%	0.00%	-2.47%	-1.07%	2.50%	1.23%	-	-
Horiz. %	99.01%	100.13%	100.13%	102.66%	103.77%	101.23%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.64	0.61	0.885	0.785	0.78	1.19	1.59	-
P/RPS	3.38	0.76	1.53	1.98	3.78	1.18	2.08	38.26%
YoY %	344.74%	-50.33%	-22.73%	-47.62%	220.34%	-43.27%	-	-
Horiz. %	162.50%	36.54%	73.56%	95.19%	181.73%	56.73%	100.00%	-
P/EPS	176.84	20.50	50.73	66.62	183.31	9.97	17.55	367.17%
YoY %	762.63%	-59.59%	-23.85%	-63.66%	1,738.62%	-43.19%	-	-
Horiz. %	1,007.64%	116.81%	289.06%	379.60%	1,044.50%	56.81%	100.00%	-
EY	0.57	4.88	1.97	1.50	0.55	10.03	5.70	-78.48%
YoY %	-88.32%	147.72%	31.33%	172.73%	-94.52%	75.96%	-	-
Horiz. %	10.00%	85.61%	34.56%	26.32%	9.65%	175.96%	100.00%	-
DY	0.00	5.90	2.71	1.53	0.00	4.03	2.01	-
YoY %	0.00%	117.71%	77.12%	0.00%	0.00%	100.50%	-	-
Horiz. %	0.00%	293.53%	134.83%	76.12%	0.00%	200.50%	100.00%	-
P/NAPS	0.82	0.77	1.12	0.97	0.95	1.43	1.94	-43.70%
YoY %	6.49%	-31.25%	15.46%	2.11%	-33.57%	-26.29%	-	-
Horiz. %	42.27%	39.69%	57.73%	50.00%	48.97%	73.71%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	28/02/19	23/11/18	24/08/18	24/05/18	27/02/18	23/11/17	-
Price	0.69	0.60	0.76	0.875	0.97	0.91	1.46	-
P/RPS	3.65	0.75	1.32	2.21	4.70	0.90	1.91	54.05%
YoY %	386.67%	-43.18%	-40.27%	-52.98%	422.22%	-52.88%	-	-
Horiz. %	191.10%	39.27%	69.11%	115.71%	246.07%	47.12%	100.00%	-
P/EPS	190.65	20.16	43.57	74.26	227.97	7.62	16.11	420.09%
YoY %	845.68%	-53.73%	-41.33%	-67.43%	2,891.73%	-52.70%	-	-
Horiz. %	1,183.43%	125.14%	270.45%	460.96%	1,415.08%	47.30%	100.00%	-
EY	0.52	4.96	2.30	1.35	0.44	13.12	6.21	-80.88%
YoY %	-89.52%	115.65%	70.37%	206.82%	-96.65%	111.27%	-	-
Horiz. %	8.37%	79.87%	37.04%	21.74%	7.09%	211.27%	100.00%	-
DY	0.00	6.00	3.16	1.37	0.00	5.27	2.19	-
YoY %	0.00%	89.87%	130.66%	0.00%	0.00%	140.64%	-	-
Horiz. %	0.00%	273.97%	144.29%	62.56%	0.00%	240.64%	100.00%	-
P/NAPS	0.88	0.76	0.96	1.08	1.18	1.10	1.78	-37.50%
YoY %	15.79%	-20.83%	-11.11%	-8.47%	7.27%	-38.20%	-	-
Horiz. %	49.44%	42.70%	53.93%	60.67%	66.29%	61.80%	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

2024-05-14 16:00:00

EMA 5

30 Mins

SELL

2024-05-14 15:40:00

EMA 5

10 Mins

SELL

2024-05-14 15:35:00

EMA 5

5 Mins

SELL

2024-05-14 15:30:00

ADX

5 Mins

SELL

2024-05-14 15:30:00

TURTLE SYSTEM 20

5 Mins

SELL

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

SENDAI

EVERSENDAI CORPORATION BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

377

GENTING

GENTING BHD

372

PTRANS

PERAK TRANSIT BERHAD

346

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

330

GENM

GENTING MALAYSIA BERHAD

289

TOPGLOV

TOP GLOVE CORPORATION BHD

263

PBBANK

PUBLIC BANK BHD

242

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

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