[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	95.93	98.14	99.75	97.37	95.12	96.14	95.56	0.25%
YoY %	-2.25%	-1.61%	2.44%	2.37%	-1.06%	0.61%	-	-
Horiz. %	100.39%	102.70%	104.38%	101.89%	99.54%	100.61%	100.00%	-
EPS	11.33	13.53	15.30	15.10	14.21	13.80	13.96	-12.95%
YoY %	-16.26%	-11.57%	1.32%	6.26%	2.97%	-1.15%	-	-
Horiz. %	81.16%	96.92%	109.60%	108.17%	101.79%	98.85%	100.00%	-
DPS	4.54	4.67	4.22	3.76	3.76	2.65	1.93	76.59%
YoY %	-2.78%	10.66%	12.23%	0.00%	41.89%	37.31%	-	-
Horiz. %	235.23%	241.97%	218.65%	194.82%	194.82%	137.31%	100.00%	-
NAPS	0.7875	0.7781	0.7798	0.7773	0.7082	0.6973	0.6736	10.94%
YoY %	1.21%	-0.22%	0.32%	9.76%	1.56%	3.52%	-	-
Horiz. %	116.91%	115.51%	115.77%	115.39%	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
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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:25:00

EMA 5

5 Mins

BUY

2024-06-28 16:20:00

EMA 5

10 Mins

BUY

2024-06-28 16:20:00

MACD/RSI

10 Mins

BUY

2024-06-28 16:20:00

ADX

5 Mins

BUY

2024-06-28 16:00:00

EMA 5

10 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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