[HEVEA] QoQ TTM Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	544,663	557,207	566,345	552,786	540,045	545,844	542,524	0.26%
YoY %	-2.25%	-1.61%	2.45%	2.36%	-1.06%	0.61%	-	-
Horiz. %	100.39%	102.71%	104.39%	101.89%	99.54%	100.61%	100.00%	-
PBT	65,816	85,179	96,329	96,285	90,295	91,029	93,203	-20.65%
YoY %	-22.73%	-11.57%	0.05%	6.63%	-0.81%	-2.33%	-	-
Horiz. %	70.62%	91.39%	103.35%	103.31%	96.88%	97.67%	100.00%	-
Tax	-1,513	-8,376	-9,458	-10,575	-9,627	-12,674	-13,965	-77.18%
YoY %	81.94%	11.44%	10.56%	-9.85%	24.04%	9.24%	-	-
Horiz. %	10.83%	59.98%	67.73%	75.73%	68.94%	90.76%	100.00%	-
NP	64,303	76,803	86,871	85,710	80,668	78,355	79,238	-12.96%
YoY %	-16.28%	-11.59%	1.35%	6.25%	2.95%	-1.11%	-	-
Horiz. %	81.15%	96.93%	109.63%	108.17%	101.80%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,303	76,803	86,871	85,710	80,668	78,355	79,238	-12.96%
YoY %	-16.28%	-11.59%	1.35%	6.25%	2.95%	-1.11%	-	-
Horiz. %	81.15%	96.93%	109.63%	108.17%	101.80%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.30%	9.83%	9.82%	10.98%	10.66%	13.92%	14.98%	-
YoY %	-76.60%	0.10%	-10.56%	3.00%	-23.42%	-7.08%	-	-
Horiz. %	15.35%	65.62%	65.55%	73.30%	71.16%	92.92%	100.00%	-
Total Cost	480,360	480,404	479,474	467,076	459,377	467,489	463,286	2.43%
YoY %	-0.01%	0.19%	2.65%	1.68%	-1.74%	0.91%	-	-
Horiz. %	103.69%	103.69%	103.49%	100.82%	99.16%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	447,085	441,751	442,720	441,329	402,089	395,893	382,439	10.94%
YoY %	1.21%	-0.22%	0.32%	9.76%	1.57%	3.52%	-	-
Horiz. %	116.90%	115.51%	115.76%	115.40%	105.14%	103.52%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	25,772	26,504	23,940	21,324	21,324	15,046	10,948	76.68%
YoY %	-2.76%	10.71%	12.27%	0.00%	41.73%	37.43%	-	-
Horiz. %	235.40%	242.09%	218.67%	194.78%	194.78%	137.43%	100.00%	-
Div Payout %	40.08%	34.51%	27.56%	24.88%	26.43%	19.20%	13.82%	-
YoY %	16.14%	25.22%	10.77%	-5.86%	37.66%	38.93%	-	-
Horiz. %	290.01%	249.71%	199.42%	180.03%	191.24%	138.93%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	447,085	441,751	442,720	441,329	402,089	395,893	382,439	10.94%
YoY %	1.21%	-0.22%	0.32%	9.76%	1.57%	3.52%	-	-
Horiz. %	116.90%	115.51%	115.76%	115.40%	105.14%	103.52%	100.00%	-
NOSH	558,578	538,721	533,398	531,722	467,545	465,756	455,285	14.56%
YoY %	3.69%	1.00%	0.32%	13.73%	0.38%	2.30%	-	-
Horiz. %	122.69%	118.33%	117.16%	116.79%	102.69%	102.30%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.81%	13.78%	15.34%	15.51%	14.94%	14.35%	14.61%	-
YoY %	-14.30%	-10.17%	-1.10%	3.82%	4.11%	-1.78%	-	-
Horiz. %	80.84%	94.32%	105.00%	106.16%	102.26%	98.22%	100.00%	-
ROE	14.38%	17.39%	19.62%	19.42%	20.06%	19.79%	20.72%	-
YoY %	-17.31%	-11.37%	1.03%	-3.19%	1.36%	-4.49%	-	-
Horiz. %	69.40%	83.93%	94.69%	93.73%	96.81%	95.51%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	101.12	103.43	106.18	103.96	115.51	117.20	119.16	-10.33%
YoY %	-2.23%	-2.59%	2.14%	-10.00%	-1.44%	-1.64%	-	-
Horiz. %	84.86%	86.80%	89.11%	87.24%	96.94%	98.36%	100.00%	-
EPS	11.94	14.26	16.29	16.12	17.25	16.82	17.40	-22.14%
YoY %	-16.27%	-12.46%	1.05%	-6.55%	2.56%	-3.33%	-	-
Horiz. %	68.62%	81.95%	93.62%	92.64%	99.14%	96.67%	100.00%	-
DPS	4.80	4.92	4.49	4.01	4.56	3.23	2.40	58.53%
YoY %	-2.44%	9.58%	11.97%	-12.06%	41.18%	34.58%	-	-
Horiz. %	200.00%	205.00%	187.08%	167.08%	190.00%	134.58%	100.00%	-
NAPS	0.83	0.82	0.83	0.83	0.86	0.85	0.84	-0.79%
YoY %	1.22%	-1.20%	0.00%	-3.49%	1.18%	1.19%	-	-
Horiz. %	98.81%	97.62%	98.81%	98.81%	102.38%	101.19%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 531,722
RPS	95.66	97.86	99.47	97.09	94.85	95.87	95.29	0.25%
YoY %	-2.25%	-1.62%	2.45%	2.36%	-1.06%	0.61%	-	-
Horiz. %	100.39%	102.70%	104.39%	101.89%	99.54%	100.61%	100.00%	-
EPS	11.29	13.49	15.26	15.05	14.17	13.76	13.92	-12.99%
YoY %	-16.31%	-11.60%	1.40%	6.21%	2.98%	-1.15%	-	-
Horiz. %	81.11%	96.91%	109.63%	108.12%	101.80%	98.85%	100.00%	-
DPS	4.53	4.66	4.20	3.75	3.75	2.64	1.92	76.95%
YoY %	-2.79%	10.95%	12.00%	0.00%	42.05%	37.50%	-	-
Horiz. %	235.94%	242.71%	218.75%	195.31%	195.31%	137.50%	100.00%	-
NAPS	0.7852	0.7759	0.7776	0.7751	0.7062	0.6953	0.6717	10.93%
YoY %	1.20%	-0.22%	0.32%	9.76%	1.57%	3.51%	-	-
Horiz. %	116.90%	115.51%	115.77%	115.39%	105.14%	103.51%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.19	1.59	1.41	1.41	1.50	1.20	1.19	-
P/RPS	1.18	1.54	1.33	1.36	1.30	1.02	1.00	11.63%
YoY %	-23.38%	15.79%	-2.21%	4.62%	27.45%	2.00%	-	-
Horiz. %	118.00%	154.00%	133.00%	136.00%	130.00%	102.00%	100.00%	-
P/EPS	9.97	11.15	8.66	8.75	8.69	7.13	6.84	28.46%
YoY %	-10.58%	28.75%	-1.03%	0.69%	21.88%	4.24%	-	-
Horiz. %	145.76%	163.01%	126.61%	127.92%	127.05%	104.24%	100.00%	-
EY	10.03	8.97	11.55	11.43	11.50	14.02	14.63	-22.19%
YoY %	11.82%	-22.34%	1.05%	-0.61%	-17.97%	-4.17%	-	-
Horiz. %	68.56%	61.31%	78.95%	78.13%	78.61%	95.83%	100.00%	-
DY	4.03	3.09	3.18	2.84	3.04	2.69	2.02	58.27%
YoY %	30.42%	-2.83%	11.97%	-6.58%	13.01%	33.17%	-	-
Horiz. %	199.50%	152.97%	157.43%	140.59%	150.50%	133.17%	100.00%	-
P/NAPS	1.43	1.94	1.70	1.70	1.74	1.41	1.42	0.46%
YoY %	-26.29%	14.12%	0.00%	-2.30%	23.40%	-0.70%	-	-
Horiz. %	100.70%	136.62%	119.72%	119.72%	122.54%	99.30%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	23/11/17	24/08/17	23/05/17	24/02/17	22/11/16	23/08/16	-
Price	0.91	1.46	1.75	1.39	1.54	1.51	1.18	-
P/RPS	0.90	1.41	1.65	1.34	1.33	1.29	0.99	-6.14%
YoY %	-36.17%	-14.55%	23.13%	0.75%	3.10%	30.30%	-	-
Horiz. %	90.91%	142.42%	166.67%	135.35%	134.34%	130.30%	100.00%	-
P/EPS	7.62	10.24	10.75	8.62	8.93	8.98	6.78	8.07%
YoY %	-25.59%	-4.74%	24.71%	-3.47%	-0.56%	32.45%	-	-
Horiz. %	112.39%	151.03%	158.55%	127.14%	131.71%	132.45%	100.00%	-
EY	13.12	9.76	9.31	11.60	11.20	11.14	14.75	-7.49%
YoY %	34.43%	4.83%	-19.74%	3.57%	0.54%	-24.47%	-	-
Horiz. %	88.95%	66.17%	63.12%	78.64%	75.93%	75.53%	100.00%	-
DY	5.27	3.37	2.56	2.89	2.96	2.14	2.04	87.94%
YoY %	56.38%	31.64%	-11.42%	-2.36%	38.32%	4.90%	-	-
Horiz. %	258.33%	165.20%	125.49%	141.67%	145.10%	104.90%	100.00%	-
P/NAPS	1.10	1.78	2.11	1.67	1.79	1.78	1.40	-14.81%
YoY %	-38.20%	-15.64%	26.35%	-6.70%	0.56%	27.14%	-	-
Horiz. %	78.57%	127.14%	150.71%	119.29%	127.86%	127.14%	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