[HEVEA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	221,377	115,462	544,663	411,987	293,974	158,652	540,045	-44.90%
YoY %	91.73%	-78.80%	32.20%	40.14%	85.29%	-70.62%	-	-
Horiz. %	40.99%	21.38%	100.86%	76.29%	54.44%	29.38%	100.00%	-
PBT	6,785	2,395	65,815	55,617	47,581	29,602	90,296	-82.27%
YoY %	183.30%	-96.36%	18.34%	16.89%	60.74%	-67.22%	-	-
Horiz. %	7.51%	2.65%	72.89%	61.59%	52.69%	32.78%	100.00%	-
Tax	-189	-17	-1,512	-6,819	-5,948	-4,292	-9,627	-92.77%
YoY %	-1,011.76%	98.88%	77.83%	-14.64%	-38.58%	55.42%	-	-
Horiz. %	1.96%	0.18%	15.71%	70.83%	61.78%	44.58%	100.00%	-
NP	6,596	2,378	64,303	48,798	41,633	25,310	80,669	-81.24%
YoY %	177.38%	-96.30%	31.77%	17.21%	64.49%	-68.62%	-	-
Horiz. %	8.18%	2.95%	79.71%	60.49%	51.61%	31.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,596	2,378	64,303	48,798	41,633	25,310	80,669	-81.24%
YoY %	177.38%	-96.30%	31.77%	17.21%	64.49%	-68.62%	-	-
Horiz. %	8.18%	2.95%	79.71%	60.49%	51.61%	31.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.79%	0.71%	2.30%	12.26%	12.50%	14.50%	10.66%	-
YoY %	292.96%	-69.13%	-81.24%	-1.92%	-13.79%	36.02%	-	-
Horiz. %	26.17%	6.66%	21.58%	115.01%	117.26%	136.02%	100.00%	-
Total Cost	214,781	113,084	480,360	363,189	252,341	133,342	459,376	-39.84%
YoY %	89.93%	-76.46%	32.26%	43.93%	89.24%	-70.97%	-	-
Horiz. %	46.75%	24.62%	104.57%	79.06%	54.93%	29.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	453,416	458,270	447,085	441,659	442,450	441,329	401,710	8.43%
YoY %	-1.06%	2.50%	1.23%	-0.18%	0.25%	9.86%	-	-
Horiz. %	112.87%	114.08%	111.30%	109.94%	110.14%	109.86%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	6,717	-	25,855	17,235	8,529	-	21,486	-54.03%
YoY %	0.00%	-	50.01%	102.08%	0.00%	-	-	-
Horiz. %	31.26%	-	120.33%	80.22%	39.70%	-	100.00%	-
Div Payout %	101.84%	-	40.21%	35.32%	20.49%	-	26.64%	-
YoY %	0.00%	-	13.84%	72.38%	0.00%	-	-	-
Horiz. %	382.28%	-	150.94%	132.58%	76.91%	-	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	453,416	458,270	447,085	441,659	442,450	441,329	401,710	8.43%
YoY %	-1.06%	2.50%	1.23%	-0.18%	0.25%	9.86%	-	-
Horiz. %	112.87%	114.08%	111.30%	109.94%	110.14%	109.86%	100.00%	-
NOSH	560,412	558,940	558,578	538,609	533,072	531,722	467,104	12.94%
YoY %	0.26%	0.06%	3.71%	1.04%	0.25%	13.83%	-	-
Horiz. %	119.98%	119.66%	119.58%	115.31%	114.12%	113.83%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	2.98%	2.06%	11.81%	11.84%	14.16%	15.95%	14.94%	-
YoY %	44.66%	-82.56%	-0.25%	-16.38%	-11.22%	6.76%	-	-
Horiz. %	19.95%	13.79%	79.05%	79.25%	94.78%	106.76%	100.00%	-
ROE	1.45%	0.52%	14.38%	11.05%	9.41%	5.73%	20.08%	-
YoY %	178.85%	-96.38%	30.14%	17.43%	64.22%	-71.46%	-	-
Horiz. %	7.22%	2.59%	71.61%	55.03%	46.86%	28.54%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	39.55	20.66	101.12	76.49	55.15	29.84	115.62	-51.18%
YoY %	91.43%	-79.57%	32.20%	38.69%	84.82%	-74.19%	-	-
Horiz. %	34.21%	17.87%	87.46%	66.16%	47.70%	25.81%	100.00%	-
EPS	1.18	0.43	11.94	9.06	7.81	4.76	17.27	-83.36%
YoY %	174.42%	-96.40%	31.79%	16.01%	64.08%	-72.44%	-	-
Horiz. %	6.83%	2.49%	69.14%	52.46%	45.22%	27.56%	100.00%	-
DPS	1.20	0.00	4.80	3.20	1.60	0.00	4.60	-59.27%
YoY %	0.00%	0.00%	50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	26.09%	0.00%	104.35%	69.57%	34.78%	0.00%	100.00%	-
NAPS	0.81	0.82	0.83	0.82	0.83	0.83	0.86	-3.92%
YoY %	-1.22%	-1.20%	1.22%	-1.20%	0.00%	-3.49%	-	-
Horiz. %	94.19%	95.35%	96.51%	95.35%	96.51%	96.51%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 538,721
RPS	38.99	20.34	95.93	72.57	51.78	27.94	95.12	-44.90%
YoY %	91.69%	-78.80%	32.19%	40.15%	85.33%	-70.63%	-	-
Horiz. %	40.99%	21.38%	100.85%	76.29%	54.44%	29.37%	100.00%	-
EPS	1.16	0.42	11.33	8.60	7.33	4.46	14.21	-81.26%
YoY %	176.19%	-96.29%	31.74%	17.33%	64.35%	-68.61%	-	-
Horiz. %	8.16%	2.96%	79.73%	60.52%	51.58%	31.39%	100.00%	-
DPS	1.18	0.00	4.55	3.04	1.50	0.00	3.78	-54.08%
YoY %	0.00%	0.00%	49.67%	102.67%	0.00%	0.00%	-	-
Horiz. %	31.22%	0.00%	120.37%	80.42%	39.68%	0.00%	100.00%	-
NAPS	0.7986	0.8072	0.7875	0.7779	0.7793	0.7773	0.7076	8.42%
YoY %	-1.07%	2.50%	1.23%	-0.18%	0.26%	9.85%	-	-
Horiz. %	112.86%	114.08%	111.29%	109.93%	110.13%	109.85%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.785	0.78	1.19	1.59	1.41	1.41	1.50	-
P/RPS	1.98	3.78	1.18	2.08	2.56	4.73	1.30	32.47%
YoY %	-47.62%	220.34%	-43.27%	-18.75%	-45.88%	263.85%	-	-
Horiz. %	152.31%	290.77%	90.77%	160.00%	196.92%	363.85%	100.00%	-
P/EPS	66.62	183.31	9.97	17.55	18.05	29.62	8.69	290.25%
YoY %	-63.66%	1,738.62%	-43.19%	-2.77%	-39.06%	240.85%	-	-
Horiz. %	766.63%	2,109.44%	114.73%	201.96%	207.71%	340.85%	100.00%	-
EY	1.50	0.55	10.03	5.70	5.54	3.38	11.51	-74.39%
YoY %	172.73%	-94.52%	75.96%	2.89%	63.91%	-70.63%	-	-
Horiz. %	13.03%	4.78%	87.14%	49.52%	48.13%	29.37%	100.00%	-
DY	1.53	0.00	4.03	2.01	1.13	0.00	3.07	-37.22%
YoY %	0.00%	0.00%	100.50%	77.88%	0.00%	0.00%	-	-
Horiz. %	49.84%	0.00%	131.27%	65.47%	36.81%	0.00%	100.00%	-
P/NAPS	0.97	0.95	1.43	1.94	1.70	1.70	1.74	-32.33%
YoY %	2.11%	-33.57%	-26.29%	14.12%	0.00%	-2.30%	-	-
Horiz. %	55.75%	54.60%	82.18%	111.49%	97.70%	97.70%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	24/05/18	27/02/18	23/11/17	24/08/17	23/05/17	24/02/17	-
Price	0.875	0.97	0.91	1.46	1.75	1.39	1.54	-
P/RPS	2.21	4.70	0.90	1.91	3.17	4.66	1.33	40.42%
YoY %	-52.98%	422.22%	-52.88%	-39.75%	-31.97%	250.38%	-	-
Horiz. %	166.17%	353.38%	67.67%	143.61%	238.35%	350.38%	100.00%	-
P/EPS	74.26	227.97	7.62	16.11	22.41	29.20	8.92	312.36%
YoY %	-67.43%	2,891.73%	-52.70%	-28.11%	-23.25%	227.35%	-	-
Horiz. %	832.51%	2,555.72%	85.43%	180.61%	251.23%	327.35%	100.00%	-
EY	1.35	0.44	13.12	6.21	4.46	3.42	11.21	-75.70%
YoY %	206.82%	-96.65%	111.27%	39.24%	30.41%	-69.49%	-	-
Horiz. %	12.04%	3.93%	117.04%	55.40%	39.79%	30.51%	100.00%	-
DY	1.37	0.00	5.27	2.19	0.91	0.00	2.99	-40.65%
YoY %	0.00%	0.00%	140.64%	140.66%	0.00%	0.00%	-	-
Horiz. %	45.82%	0.00%	176.25%	73.24%	30.43%	0.00%	100.00%	-
P/NAPS	1.08	1.18	1.10	1.78	2.11	1.67	1.79	-28.66%
YoY %	-8.47%	7.27%	-38.20%	-15.64%	26.35%	-6.70%	-	-
Horiz. %	60.34%	65.92%	61.45%	99.44%	117.88%	93.30%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos