[HEVEA] QoQ TTM 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
TTM Result
Revenue	472,065	501,473	544,663	557,207	566,345	552,786	540,045	-8.60%
YoY %	-5.86%	-7.93%	-2.25%	-1.61%	2.45%	2.36%	-	-
Horiz. %	87.41%	92.86%	100.86%	103.18%	104.87%	102.36%	100.00%	-
PBT	25,019	38,609	65,816	85,179	96,329	96,285	90,295	-57.59%
YoY %	-35.20%	-41.34%	-22.73%	-11.57%	0.05%	6.63%	-	-
Horiz. %	27.71%	42.76%	72.89%	94.33%	106.68%	106.63%	100.00%	-
Tax	4,248	2,762	-1,513	-8,376	-9,458	-10,575	-9,627	-
YoY %	53.80%	282.55%	81.94%	11.44%	10.56%	-9.85%	-	-
Horiz. %	-44.13%	-28.69%	15.72%	87.01%	98.24%	109.85%	100.00%	-
NP	29,267	41,371	64,303	76,803	86,871	85,710	80,668	-49.22%
YoY %	-29.26%	-35.66%	-16.28%	-11.59%	1.35%	6.25%	-	-
Horiz. %	36.28%	51.29%	79.71%	95.21%	107.69%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,267	41,371	64,303	76,803	86,871	85,710	80,668	-49.22%
YoY %	-29.26%	-35.66%	-16.28%	-11.59%	1.35%	6.25%	-	-
Horiz. %	36.28%	51.29%	79.71%	95.21%	107.69%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-16.98%	-7.15%	2.30%	9.83%	9.82%	10.98%	10.66%	-
YoY %	-137.48%	-410.87%	-76.60%	0.10%	-10.56%	3.00%	-	-
Horiz. %	-159.29%	-67.07%	21.58%	92.21%	92.12%	103.00%	100.00%	-
Total Cost	442,798	460,102	480,360	480,404	479,474	467,076	459,377	-2.42%
YoY %	-3.76%	-4.22%	-0.01%	0.19%	2.65%	1.68%	-	-
Horiz. %	96.39%	100.16%	104.57%	104.58%	104.37%	101.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	453,416	458,270	447,085	441,751	442,720	441,329	402,089	8.36%
YoY %	-1.06%	2.50%	1.21%	-0.22%	0.32%	9.76%	-	-
Horiz. %	112.77%	113.97%	111.19%	109.86%	110.10%	109.76%	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	23,955	25,772	25,772	26,504	23,940	21,324	21,324	8.08%
YoY %	-7.05%	0.00%	-2.76%	10.71%	12.27%	0.00%	-	-
Horiz. %	112.34%	120.86%	120.86%	124.29%	112.27%	100.00%	100.00%	-
Div Payout %	81.85%	62.30%	40.08%	34.51%	27.56%	24.88%	26.43%	-
YoY %	31.38%	55.44%	16.14%	25.22%	10.77%	-5.86%	-	-
Horiz. %	309.69%	235.72%	151.65%	130.57%	104.28%	94.14%	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	441,751	442,720	441,329	402,089	8.36%
YoY %	-1.06%	2.50%	1.21%	-0.22%	0.32%	9.76%	-	-
Horiz. %	112.77%	113.97%	111.19%	109.86%	110.10%	109.76%	100.00%	-
NOSH	560,412	558,940	558,578	538,721	533,398	531,722	467,545	12.87%
YoY %	0.26%	0.06%	3.69%	1.00%	0.32%	13.73%	-	-
Horiz. %	119.86%	119.55%	119.47%	115.22%	114.08%	113.73%	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	6.20%	8.25%	11.81%	13.78%	15.34%	15.51%	14.94%	-
YoY %	-24.85%	-30.14%	-14.30%	-10.17%	-1.10%	3.82%	-	-
Horiz. %	41.50%	55.22%	79.05%	92.24%	102.68%	103.82%	100.00%	-
ROE	6.45%	9.03%	14.38%	17.39%	19.62%	19.42%	20.06%	-
YoY %	-28.57%	-37.20%	-17.31%	-11.37%	1.03%	-3.19%	-	-
Horiz. %	32.15%	45.01%	71.68%	86.69%	97.81%	96.81%	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	84.33	89.73	101.12	103.43	106.18	103.96	115.51	-18.96%
YoY %	-6.02%	-11.26%	-2.23%	-2.59%	2.14%	-10.00%	-	-
Horiz. %	73.01%	77.68%	87.54%	89.54%	91.92%	90.00%	100.00%	-
EPS	5.23	7.40	11.94	14.26	16.29	16.12	17.25	-54.96%
YoY %	-29.32%	-38.02%	-16.27%	-12.46%	1.05%	-6.55%	-	-
Horiz. %	30.32%	42.90%	69.22%	82.67%	94.43%	93.45%	100.00%	-
DPS	4.28	4.61	4.80	4.92	4.49	4.01	4.56	-4.14%
YoY %	-7.16%	-3.96%	-2.44%	9.58%	11.97%	-12.06%	-	-
Horiz. %	93.86%	101.10%	105.26%	107.89%	98.46%	87.94%	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	83.15	88.33	95.93	98.14	99.75	97.37	95.12	-8.59%
YoY %	-5.86%	-7.92%	-2.25%	-1.61%	2.44%	2.37%	-	-
Horiz. %	87.42%	92.86%	100.85%	103.17%	104.87%	102.37%	100.00%	-
EPS	5.15	7.29	11.33	13.53	15.30	15.10	14.21	-49.26%
YoY %	-29.36%	-35.66%	-16.26%	-11.57%	1.32%	6.26%	-	-
Horiz. %	36.24%	51.30%	79.73%	95.21%	107.67%	106.26%	100.00%	-
DPS	4.22	4.54	4.54	4.67	4.22	3.76	3.76	8.02%
YoY %	-7.05%	0.00%	-2.78%	10.66%	12.23%	0.00%	-	-
Horiz. %	112.23%	120.74%	120.74%	124.20%	112.23%	100.00%	100.00%	-
NAPS	0.7986	0.8072	0.7875	0.7781	0.7798	0.7773	0.7082	8.36%
YoY %	-1.07%	2.50%	1.21%	-0.22%	0.32%	9.76%	-	-
Horiz. %	112.76%	113.98%	111.20%	109.87%	110.11%	109.76%	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	0.93	0.87	1.18	1.54	1.33	1.36	1.30	-20.06%
YoY %	6.90%	-26.27%	-23.38%	15.79%	-2.21%	4.62%	-	-
Horiz. %	71.54%	66.92%	90.77%	118.46%	102.31%	104.62%	100.00%	-
P/EPS	15.01	10.54	9.97	11.15	8.66	8.75	8.69	44.10%
YoY %	42.41%	5.72%	-10.58%	28.75%	-1.03%	0.69%	-	-
Horiz. %	172.73%	121.29%	114.73%	128.31%	99.65%	100.69%	100.00%	-
EY	6.66	9.49	10.03	8.97	11.55	11.43	11.50	-30.59%
YoY %	-29.82%	-5.38%	11.82%	-22.34%	1.05%	-0.61%	-	-
Horiz. %	57.91%	82.52%	87.22%	78.00%	100.43%	99.39%	100.00%	-
DY	5.45	5.91	4.03	3.09	3.18	2.84	3.04	47.73%
YoY %	-7.78%	46.65%	30.42%	-2.83%	11.97%	-6.58%	-	-
Horiz. %	179.28%	194.41%	132.57%	101.64%	104.61%	93.42%	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	1.04	1.08	0.90	1.41	1.65	1.34	1.33	-15.16%
YoY %	-3.70%	20.00%	-36.17%	-14.55%	23.13%	0.75%	-	-
Horiz. %	78.20%	81.20%	67.67%	106.02%	124.06%	100.75%	100.00%	-
P/EPS	16.74	13.10	7.62	10.24	10.75	8.62	8.93	52.20%
YoY %	27.79%	71.92%	-25.59%	-4.74%	24.71%	-3.47%	-	-
Horiz. %	187.46%	146.70%	85.33%	114.67%	120.38%	96.53%	100.00%	-
EY	5.98	7.63	13.12	9.76	9.31	11.60	11.20	-34.26%
YoY %	-21.63%	-41.84%	34.43%	4.83%	-19.74%	3.57%	-	-
Horiz. %	53.39%	68.12%	117.14%	87.14%	83.12%	103.57%	100.00%	-
DY	4.89	4.75	5.27	3.37	2.56	2.89	2.96	39.87%
YoY %	2.95%	-9.87%	56.38%	31.64%	-11.42%	-2.36%	-	-
Horiz. %	165.20%	160.47%	178.04%	113.85%	86.49%	97.64%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-28 16:30:00

EMA 5

30 Mins

BUY

2024-05-28 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-28 16:30:00

EMA 5

10 Mins

BUY

2024-05-28 16:30:00

EMA 5

5 Mins

BUY

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

RANHILL

RANHILL UTILITIES BERHAD

370

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

HLIND

HONG LEONG INDUSTRIES BHD

281

PTRANS

PERAK TRANSIT BERHAD

270

JCY

JCY INTERNATIONAL BERHAD

253

DNEX

DAGANG NEXCHANGE BERHAD

220

GENTING

GENTING BHD

190

GENM

GENTING MALAYSIA BERHAD

184

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

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