[HEVEA] QoQ TTM Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	423,279	427,695	439,654	449,115	455,761	472,065	501,473	-10.67%
YoY %	-1.03%	-2.72%	-2.11%	-1.46%	-3.45%	-5.86%	-	-
Horiz. %	84.41%	85.29%	87.67%	89.56%	90.88%	94.14%	100.00%	-
PBT	12,226	11,379	14,739	13,579	20,372	25,019	38,609	-53.50%
YoY %	7.44%	-22.80%	8.54%	-33.34%	-18.57%	-35.20%	-	-
Horiz. %	31.67%	29.47%	38.18%	35.17%	52.76%	64.80%	100.00%	-
Tax	1,441	2,009	1,570	3,079	4,899	4,248	2,762	-35.16%
YoY %	-28.27%	27.96%	-49.01%	-37.15%	15.32%	53.80%	-	-
Horiz. %	52.17%	72.74%	56.84%	111.48%	177.37%	153.80%	100.00%	-
NP	13,667	13,388	16,309	16,658	25,271	29,267	41,371	-52.17%
YoY %	2.08%	-17.91%	-2.10%	-34.08%	-13.65%	-29.26%	-	-
Horiz. %	33.04%	32.36%	39.42%	40.26%	61.08%	70.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,667	13,388	16,309	16,658	25,271	29,267	41,371	-52.17%
YoY %	2.08%	-17.91%	-2.10%	-34.08%	-13.65%	-29.26%	-	-
Horiz. %	33.04%	32.36%	39.42%	40.26%	61.08%	70.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.79%	-17.66%	-10.65%	-22.67%	-24.05%	-16.98%	-7.15%	-
YoY %	33.24%	-65.82%	53.02%	5.74%	-41.64%	-137.48%	-	-
Horiz. %	164.90%	246.99%	148.95%	317.06%	336.36%	237.48%	100.00%	-
Total Cost	409,612	414,307	423,345	432,457	430,490	442,798	460,102	-7.45%
YoY %	-1.13%	-2.13%	-2.11%	0.46%	-2.78%	-3.76%	-	-
Horiz. %	89.03%	90.05%	92.01%	93.99%	93.56%	96.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	426,718	431,904	437,295	442,244	442,221	453,416	458,270	-4.64%
YoY %	-1.20%	-1.23%	-1.12%	0.01%	-2.47%	-1.06%	-	-
Horiz. %	93.11%	94.25%	95.42%	96.50%	96.50%	98.94%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	17,941	19,044	20,152	20,152	22,053	23,955	25,772	-21.43%
YoY %	-5.79%	-5.50%	0.00%	-8.62%	-7.94%	-7.05%	-	-
Horiz. %	69.61%	73.89%	78.19%	78.19%	85.57%	92.95%	100.00%	-
Div Payout %	131.28%	142.25%	123.56%	120.98%	87.27%	81.85%	62.30%	-
YoY %	-7.71%	15.13%	2.13%	38.63%	6.62%	31.38%	-	-
Horiz. %	210.72%	228.33%	198.33%	194.19%	140.08%	131.38%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	426,718	431,904	437,295	442,244	442,221	453,416	458,270	-4.64%
YoY %	-1.20%	-1.23%	-1.12%	0.01%	-2.47%	-1.06%	-	-
Horiz. %	93.11%	94.25%	95.42%	96.50%	96.50%	98.94%	100.00%	-
NOSH	562,239	561,058	560,634	560,634	560,414	560,412	558,940	0.39%
YoY %	0.21%	0.08%	0.00%	0.04%	0.00%	0.26%	-	-
Horiz. %	100.59%	100.38%	100.30%	100.30%	100.26%	100.26%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	3.23%	3.13%	3.71%	3.71%	5.54%	6.20%	8.25%	-
YoY %	3.19%	-15.63%	0.00%	-33.03%	-10.65%	-24.85%	-	-
Horiz. %	39.15%	37.94%	44.97%	44.97%	67.15%	75.15%	100.00%	-
ROE	3.20%	3.10%	3.73%	3.77%	5.71%	6.45%	9.03%	-
YoY %	3.23%	-16.89%	-1.06%	-33.98%	-11.47%	-28.57%	-	-
Horiz. %	35.44%	34.33%	41.31%	41.75%	63.23%	71.43%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	75.39	76.25	78.42	80.23	81.42	84.33	89.73	-10.95%
YoY %	-1.13%	-2.77%	-2.26%	-1.46%	-3.45%	-6.02%	-	-
Horiz. %	84.02%	84.98%	87.40%	89.41%	90.74%	93.98%	100.00%	-
EPS	2.43	2.39	2.91	2.98	4.51	5.23	7.40	-52.37%
YoY %	1.67%	-17.87%	-2.35%	-33.92%	-13.77%	-29.32%	-	-
Horiz. %	32.84%	32.30%	39.32%	40.27%	60.95%	70.68%	100.00%	-
DPS	3.20	3.40	3.60	3.60	3.94	4.28	4.61	-21.58%
YoY %	-5.88%	-5.56%	0.00%	-8.63%	-7.94%	-7.16%	-	-
Horiz. %	69.41%	73.75%	78.09%	78.09%	85.47%	92.84%	100.00%	-
NAPS	0.76	0.77	0.78	0.79	0.79	0.81	0.82	-4.93%
YoY %	-1.30%	-1.28%	-1.27%	0.00%	-2.47%	-1.22%	-	-
Horiz. %	92.68%	93.90%	95.12%	96.34%	96.34%	98.78%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 560,634
RPS	74.55	75.33	77.44	79.10	80.28	83.15	88.33	-10.68%
YoY %	-1.04%	-2.72%	-2.10%	-1.47%	-3.45%	-5.86%	-	-
Horiz. %	84.40%	85.28%	87.67%	89.55%	90.89%	94.14%	100.00%	-
EPS	2.41	2.36	2.87	2.93	4.45	5.15	7.29	-52.15%
YoY %	2.12%	-17.77%	-2.05%	-34.16%	-13.59%	-29.36%	-	-
Horiz. %	33.06%	32.37%	39.37%	40.19%	61.04%	70.64%	100.00%	-
DPS	3.16	3.35	3.55	3.55	3.88	4.22	4.54	-21.44%
YoY %	-5.67%	-5.63%	0.00%	-8.51%	-8.06%	-7.05%	-	-
Horiz. %	69.60%	73.79%	78.19%	78.19%	85.46%	92.95%	100.00%	-
NAPS	0.7516	0.7607	0.7702	0.7789	0.7789	0.7986	0.8072	-4.64%
YoY %	-1.20%	-1.23%	-1.12%	0.00%	-2.47%	-1.07%	-	-
Horiz. %	93.11%	94.24%	95.42%	96.49%	96.49%	98.93%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	0.50	0.615	0.64	0.61	0.885	0.785	0.78	-
P/RPS	0.66	0.81	0.82	0.76	1.09	0.93	0.87	-16.80%
YoY %	-18.52%	-1.22%	7.89%	-30.28%	17.20%	6.90%	-	-
Horiz. %	75.86%	93.10%	94.25%	87.36%	125.29%	106.90%	100.00%	-
P/EPS	20.54	25.77	22.00	20.50	19.60	15.01	10.54	55.95%
YoY %	-20.29%	17.14%	7.32%	4.59%	30.58%	42.41%	-	-
Horiz. %	194.88%	244.50%	208.73%	194.50%	185.96%	142.41%	100.00%	-
EY	4.87	3.88	4.55	4.88	5.10	6.66	9.49	-35.87%
YoY %	25.52%	-14.73%	-6.76%	-4.31%	-23.42%	-29.82%	-	-
Horiz. %	51.32%	40.89%	47.95%	51.42%	53.74%	70.18%	100.00%	-
DY	6.40	5.53	5.63	5.90	4.45	5.45	5.91	5.44%
YoY %	15.73%	-1.78%	-4.58%	32.58%	-18.35%	-7.78%	-	-
Horiz. %	108.29%	93.57%	95.26%	99.83%	75.30%	92.22%	100.00%	-
P/NAPS	0.66	0.80	0.82	0.77	1.12	0.97	0.95	-21.54%
YoY %	-17.50%	-2.44%	6.49%	-31.25%	15.46%	2.11%	-	-
Horiz. %	69.47%	84.21%	86.32%	81.05%	117.89%	102.11%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	21/11/19	22/08/19	24/05/19	28/02/19	23/11/18	24/08/18	24/05/18	-
Price	0.54	0.56	0.69	0.60	0.76	0.875	0.97	-
P/RPS	0.72	0.73	0.88	0.75	0.93	1.04	1.08	-23.66%
YoY %	-1.37%	-17.05%	17.33%	-19.35%	-10.58%	-3.70%	-	-
Horiz. %	66.67%	67.59%	81.48%	69.44%	86.11%	96.30%	100.00%	-
P/EPS	22.18	23.46	23.72	20.16	16.83	16.74	13.10	42.01%
YoY %	-5.46%	-1.10%	17.66%	19.79%	0.54%	27.79%	-	-
Horiz. %	169.31%	179.08%	181.07%	153.89%	128.47%	127.79%	100.00%	-
EY	4.51	4.26	4.22	4.96	5.94	5.98	7.63	-29.54%
YoY %	5.87%	0.95%	-14.92%	-16.50%	-0.67%	-21.63%	-	-
Horiz. %	59.11%	55.83%	55.31%	65.01%	77.85%	78.37%	100.00%	-
DY	5.93	6.07	5.22	6.00	5.18	4.89	4.75	15.92%
YoY %	-2.31%	16.28%	-13.00%	15.83%	5.93%	2.95%	-	-
Horiz. %	124.84%	127.79%	109.89%	126.32%	109.05%	102.95%	100.00%	-
P/NAPS	0.71	0.73	0.88	0.76	0.96	1.08	1.18	-28.70%
YoY %	-2.74%	-17.05%	15.79%	-20.83%	-11.11%	-8.47%	-	-
Horiz. %	60.17%	61.86%	74.58%	64.41%	81.36%	91.53%	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