[HEVEA] QoQ TTM 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
TTM Result
Revenue	439,654	449,115	455,761	472,065	501,473	544,663	557,207	-14.62%
YoY %	-2.11%	-1.46%	-3.45%	-5.86%	-7.93%	-2.25%	-	-
Horiz. %	78.90%	80.60%	81.79%	84.72%	90.00%	97.75%	100.00%	-
PBT	14,739	13,579	20,372	25,019	38,609	65,816	85,179	-68.98%
YoY %	8.54%	-33.34%	-18.57%	-35.20%	-41.34%	-22.73%	-	-
Horiz. %	17.30%	15.94%	23.92%	29.37%	45.33%	77.27%	100.00%	-
Tax	1,570	3,079	4,899	4,248	2,762	-1,513	-8,376	-
YoY %	-49.01%	-37.15%	15.32%	53.80%	282.55%	81.94%	-	-
Horiz. %	-18.74%	-36.76%	-58.49%	-50.72%	-32.98%	18.06%	100.00%	-
NP	16,309	16,658	25,271	29,267	41,371	64,303	76,803	-64.44%
YoY %	-2.10%	-34.08%	-13.65%	-29.26%	-35.66%	-16.28%	-	-
Horiz. %	21.23%	21.69%	32.90%	38.11%	53.87%	83.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,309	16,658	25,271	29,267	41,371	64,303	76,803	-64.44%
YoY %	-2.10%	-34.08%	-13.65%	-29.26%	-35.66%	-16.28%	-	-
Horiz. %	21.23%	21.69%	32.90%	38.11%	53.87%	83.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.65%	-22.67%	-24.05%	-16.98%	-7.15%	2.30%	9.83%	-
YoY %	53.02%	5.74%	-41.64%	-137.48%	-410.87%	-76.60%	-	-
Horiz. %	-108.34%	-230.62%	-244.66%	-172.74%	-72.74%	23.40%	100.00%	-
Total Cost	423,345	432,457	430,490	442,798	460,102	480,360	480,404	-8.09%
YoY %	-2.11%	0.46%	-2.78%	-3.76%	-4.22%	-0.01%	-	-
Horiz. %	88.12%	90.02%	89.61%	92.17%	95.77%	99.99%	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	441,751	-0.67%
YoY %	-1.12%	0.01%	-2.47%	-1.06%	2.50%	1.21%	-	-
Horiz. %	98.99%	100.11%	100.11%	102.64%	103.74%	101.21%	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	20,152	22,053	23,955	25,772	25,772	26,504	-16.70%
YoY %	0.00%	-8.62%	-7.94%	-7.05%	0.00%	-2.76%	-	-
Horiz. %	76.03%	76.03%	83.21%	90.38%	97.24%	97.24%	100.00%	-
Div Payout %	123.56%	120.98%	87.27%	81.85%	62.30%	40.08%	34.51%	-
YoY %	2.13%	38.63%	6.62%	31.38%	55.44%	16.14%	-	-
Horiz. %	358.04%	350.57%	252.88%	237.18%	180.53%	116.14%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	437,295	442,244	442,221	453,416	458,270	447,085	441,751	-0.67%
YoY %	-1.12%	0.01%	-2.47%	-1.06%	2.50%	1.21%	-	-
Horiz. %	98.99%	100.11%	100.11%	102.64%	103.74%	101.21%	100.00%	-
NOSH	560,634	560,634	560,414	560,412	558,940	558,578	538,721	2.69%
YoY %	0.00%	0.04%	0.00%	0.26%	0.06%	3.69%	-	-
Horiz. %	104.07%	104.07%	104.03%	104.03%	103.75%	103.69%	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	3.71%	3.71%	5.54%	6.20%	8.25%	11.81%	13.78%	-
YoY %	0.00%	-33.03%	-10.65%	-24.85%	-30.14%	-14.30%	-	-
Horiz. %	26.92%	26.92%	40.20%	44.99%	59.87%	85.70%	100.00%	-
ROE	3.73%	3.77%	5.71%	6.45%	9.03%	14.38%	17.39%	-
YoY %	-1.06%	-33.98%	-11.47%	-28.57%	-37.20%	-17.31%	-	-
Horiz. %	21.45%	21.68%	32.83%	37.09%	51.93%	82.69%	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	78.42	80.23	81.42	84.33	89.73	101.12	103.43	-16.86%
YoY %	-2.26%	-1.46%	-3.45%	-6.02%	-11.26%	-2.23%	-	-
Horiz. %	75.82%	77.57%	78.72%	81.53%	86.75%	97.77%	100.00%	-
EPS	2.91	2.98	4.51	5.23	7.40	11.94	14.26	-65.37%
YoY %	-2.35%	-33.92%	-13.77%	-29.32%	-38.02%	-16.27%	-	-
Horiz. %	20.41%	20.90%	31.63%	36.68%	51.89%	83.73%	100.00%	-
DPS	3.60	3.60	3.94	4.28	4.61	4.80	4.92	-18.81%
YoY %	0.00%	-8.63%	-7.94%	-7.16%	-3.96%	-2.44%	-	-
Horiz. %	73.17%	73.17%	80.08%	86.99%	93.70%	97.56%	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	77.44	79.10	80.28	83.15	88.33	95.93	98.14	-14.62%
YoY %	-2.10%	-1.47%	-3.45%	-5.86%	-7.92%	-2.25%	-	-
Horiz. %	78.91%	80.60%	81.80%	84.73%	90.00%	97.75%	100.00%	-
EPS	2.87	2.93	4.45	5.15	7.29	11.33	13.53	-64.46%
YoY %	-2.05%	-34.16%	-13.59%	-29.36%	-35.66%	-16.26%	-	-
Horiz. %	21.21%	21.66%	32.89%	38.06%	53.88%	83.74%	100.00%	-
DPS	3.55	3.55	3.88	4.22	4.54	4.54	4.67	-16.72%
YoY %	0.00%	-8.51%	-8.06%	-7.05%	0.00%	-2.78%	-	-
Horiz. %	76.02%	76.02%	83.08%	90.36%	97.22%	97.22%	100.00%	-
NAPS	0.7702	0.7789	0.7789	0.7986	0.8072	0.7875	0.7781	-0.67%
YoY %	-1.12%	0.00%	-2.47%	-1.07%	2.50%	1.21%	-	-
Horiz. %	98.98%	100.10%	100.10%	102.63%	103.74%	101.21%	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	0.82	0.76	1.09	0.93	0.87	1.18	1.54	-34.33%
YoY %	7.89%	-30.28%	17.20%	6.90%	-26.27%	-23.38%	-	-
Horiz. %	53.25%	49.35%	70.78%	60.39%	56.49%	76.62%	100.00%	-
P/EPS	22.00	20.50	19.60	15.01	10.54	9.97	11.15	57.37%
YoY %	7.32%	4.59%	30.58%	42.41%	5.72%	-10.58%	-	-
Horiz. %	197.31%	183.86%	175.78%	134.62%	94.53%	89.42%	100.00%	-
EY	4.55	4.88	5.10	6.66	9.49	10.03	8.97	-36.42%
YoY %	-6.76%	-4.31%	-23.42%	-29.82%	-5.38%	11.82%	-	-
Horiz. %	50.72%	54.40%	56.86%	74.25%	105.80%	111.82%	100.00%	-
DY	5.63	5.90	4.45	5.45	5.91	4.03	3.09	49.23%
YoY %	-4.58%	32.58%	-18.35%	-7.78%	46.65%	30.42%	-	-
Horiz. %	182.20%	190.94%	144.01%	176.38%	191.26%	130.42%	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	0.88	0.75	0.93	1.04	1.08	0.90	1.41	-26.98%
YoY %	17.33%	-19.35%	-10.58%	-3.70%	20.00%	-36.17%	-	-
Horiz. %	62.41%	53.19%	65.96%	73.76%	76.60%	63.83%	100.00%	-
P/EPS	23.72	20.16	16.83	16.74	13.10	7.62	10.24	75.15%
YoY %	17.66%	19.79%	0.54%	27.79%	71.92%	-25.59%	-	-
Horiz. %	231.64%	196.88%	164.36%	163.48%	127.93%	74.41%	100.00%	-
EY	4.22	4.96	5.94	5.98	7.63	13.12	9.76	-42.84%
YoY %	-14.92%	-16.50%	-0.67%	-21.63%	-41.84%	34.43%	-	-
Horiz. %	43.24%	50.82%	60.86%	61.27%	78.18%	134.43%	100.00%	-
DY	5.22	6.00	5.18	4.89	4.75	5.27	3.37	33.90%
YoY %	-13.00%	15.83%	5.93%	2.95%	-9.87%	56.38%	-	-
Horiz. %	154.90%	178.04%	153.71%	145.10%	140.95%	156.38%	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

YTLPOWR

YTL POWER INTERNATIONAL BHD

493

MPI

MALAYSIAN PACIFIC INDUSTRIES

457

PTRANS

PERAK TRANSIT BERHAD

457

HLIND

HONG LEONG INDUSTRIES BHD

433

GENTING

GENTING BHD

431

SENDAI

EVERSENDAI CORPORATION BERHAD

391

YTL

YTL CORPORATION BHD

311

GENM

GENTING MALAYSIA BERHAD

304

TOPGLOV

TOP GLOVE CORPORATION BHD

275

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