[HEVEA] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	372,771	427,695	472,065	566,345	542,524	438,515	405,439	-1.38%
YoY %	-12.84%	-9.40%	-16.65%	4.39%	23.72%	8.16%	-	-
Horiz. %	91.94%	105.49%	116.43%	139.69%	133.81%	108.16%	100.00%	-
PBT	9,018	11,379	25,019	96,329	93,203	46,459	32,672	-19.29%
YoY %	-20.75%	-54.52%	-74.03%	3.35%	100.61%	42.20%	-	-
Horiz. %	27.60%	34.83%	76.58%	294.84%	285.27%	142.20%	100.00%	-
Tax	-816	2,009	4,248	-9,458	-13,965	-2,009	-1,657	-11.12%
YoY %	-140.62%	-52.71%	144.91%	32.27%	-595.12%	-21.24%	-	-
Horiz. %	49.25%	-121.24%	-256.37%	570.79%	842.79%	121.24%	100.00%	-
NP	8,202	13,388	29,267	86,871	79,238	44,450	31,015	-19.86%
YoY %	-38.74%	-54.26%	-66.31%	9.63%	78.26%	43.32%	-	-
Horiz. %	26.45%	43.17%	94.36%	280.09%	255.48%	143.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,202	13,388	29,267	86,871	79,238	44,450	31,015	-19.86%
YoY %	-38.74%	-54.26%	-66.31%	9.63%	78.26%	43.32%	-	-
Horiz. %	26.45%	43.17%	94.36%	280.09%	255.48%	143.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.05%	-17.66%	-16.98%	9.82%	14.98%	4.32%	5.07%	-
YoY %	151.25%	-4.00%	-272.91%	-34.45%	246.76%	-14.79%	-	-
Horiz. %	178.50%	-348.32%	-334.91%	193.69%	295.46%	85.21%	100.00%	-
Total Cost	364,569	414,307	442,798	479,474	463,286	394,065	374,424	-0.44%
YoY %	-12.01%	-6.43%	-7.65%	3.49%	17.57%	5.25%	-	-
Horiz. %	97.37%	110.65%	118.26%	128.06%	123.73%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	419,835	431,904	453,416	442,720	382,439	202,806	251,531	8.90%
YoY %	-2.79%	-4.74%	2.42%	15.76%	88.57%	-19.37%	-	-
Horiz. %	166.91%	171.71%	180.26%	176.01%	152.04%	80.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	14,067	19,044	23,955	23,940	10,948	875	1,808	40.72%
YoY %	-26.13%	-20.50%	0.06%	118.67%	1,151.20%	-51.60%	-	-
Horiz. %	778.04%	1,053.32%	1,324.94%	1,324.12%	605.53%	48.40%	100.00%	-
Div Payout %	171.51%	142.25%	81.85%	27.56%	13.82%	1.97%	5.83%	-
YoY %	20.57%	73.79%	196.99%	99.42%	601.52%	-66.21%	-	-
Horiz. %	2,941.85%	2,439.97%	1,403.95%	472.73%	237.05%	33.79%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	419,835	431,904	453,416	442,720	382,439	202,806	251,531	8.90%
YoY %	-2.79%	-4.74%	2.42%	15.76%	88.57%	-19.37%	-	-
Horiz. %	166.91%	171.71%	180.26%	176.01%	152.04%	80.63%	100.00%	-
NOSH	567,745	561,058	560,412	533,398	455,285	101,403	94,560	34.77%
YoY %	1.19%	0.12%	5.06%	17.16%	348.99%	7.24%	-	-
Horiz. %	600.41%	593.34%	592.65%	564.08%	481.48%	107.24%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	2.20%	3.13%	6.20%	15.34%	14.61%	10.14%	7.65%	-
YoY %	-29.71%	-49.52%	-59.58%	5.00%	44.08%	32.55%	-	-
Horiz. %	28.76%	40.92%	81.05%	200.52%	190.98%	132.55%	100.00%	-
ROE	1.95%	3.10%	6.45%	19.62%	20.72%	21.92%	12.33%	-
YoY %	-37.10%	-51.94%	-67.13%	-5.31%	-5.47%	77.78%	-	-
Horiz. %	15.82%	25.14%	52.31%	159.12%	168.05%	177.78%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	65.70	76.25	84.33	106.18	119.16	432.45	428.76	-26.82%
YoY %	-13.84%	-9.58%	-20.58%	-10.89%	-72.45%	0.86%	-	-
Horiz. %	15.32%	17.78%	19.67%	24.76%	27.79%	100.86%	100.00%	-
EPS	1.45	2.39	5.23	16.29	17.40	43.83	32.80	-40.50%
YoY %	-39.33%	-54.30%	-67.89%	-6.38%	-60.30%	33.63%	-	-
Horiz. %	4.42%	7.29%	15.95%	49.66%	53.05%	133.63%	100.00%	-
DPS	2.50	3.40	4.28	4.49	2.40	0.87	1.91	4.58%
YoY %	-26.47%	-20.56%	-4.68%	87.08%	175.86%	-54.45%	-	-
Horiz. %	130.89%	178.01%	224.08%	235.08%	125.65%	45.55%	100.00%	-
NAPS	0.74	0.77	0.81	0.83	0.84	2.00	2.66	-19.18%
YoY %	-3.90%	-4.94%	-2.41%	-1.19%	-58.00%	-24.81%	-	-
Horiz. %	27.82%	28.95%	30.45%	31.20%	31.58%	75.19%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 533,398
RPS	65.66	75.33	83.15	99.75	95.56	77.24	71.41	-1.38%
YoY %	-12.84%	-9.40%	-16.64%	4.38%	23.72%	8.16%	-	-
Horiz. %	91.95%	105.49%	116.44%	139.69%	133.82%	108.16%	100.00%	-
EPS	1.44	2.36	5.15	15.30	13.96	7.83	5.46	-19.90%
YoY %	-38.98%	-54.17%	-66.34%	9.60%	78.29%	43.41%	-	-
Horiz. %	26.37%	43.22%	94.32%	280.22%	255.68%	143.41%	100.00%	-
DPS	2.48	3.35	4.22	4.22	1.93	0.15	0.32	40.63%
YoY %	-25.97%	-20.62%	0.00%	118.65%	1,186.67%	-53.12%	-	-
Horiz. %	775.00%	1,046.88%	1,318.75%	1,318.75%	603.12%	46.88%	100.00%	-
NAPS	0.7395	0.7607	0.7986	0.7798	0.6736	0.3572	0.443	8.90%
YoY %	-2.79%	-4.75%	2.41%	15.77%	88.58%	-19.37%	-	-
Horiz. %	166.93%	171.72%	180.27%	176.03%	152.05%	80.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.38	0.615	0.785	1.41	1.19	3.48	1.40	-
P/RPS	0.58	0.81	0.93	1.33	1.00	0.80	0.33	9.84%
YoY %	-28.40%	-12.90%	-30.08%	33.00%	25.00%	142.42%	-	-
Horiz. %	175.76%	245.45%	281.82%	403.03%	303.03%	242.42%	100.00%	-
P/EPS	26.29	25.77	15.01	8.66	6.84	7.94	4.27	35.34%
YoY %	2.02%	71.69%	73.33%	26.61%	-13.85%	85.95%	-	-
Horiz. %	615.69%	603.51%	351.52%	202.81%	160.19%	185.95%	100.00%	-
EY	3.80	3.88	6.66	11.55	14.63	12.60	23.43	-26.13%
YoY %	-2.06%	-41.74%	-42.34%	-21.05%	16.11%	-46.22%	-	-
Horiz. %	16.22%	16.56%	28.43%	49.30%	62.44%	53.78%	100.00%	-
DY	6.58	5.53	5.45	3.18	2.02	0.25	1.37	29.86%
YoY %	18.99%	1.47%	71.38%	57.43%	708.00%	-81.75%	-	-
Horiz. %	480.29%	403.65%	397.81%	232.12%	147.45%	18.25%	100.00%	-
P/NAPS	0.51	0.80	0.97	1.70	1.42	1.74	0.53	-0.63%
YoY %	-36.25%	-17.53%	-42.94%	19.72%	-18.39%	228.30%	-	-
Horiz. %	96.23%	150.94%	183.02%	320.75%	267.92%	328.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/20	22/08/19	24/08/18	24/08/17	23/08/16	28/08/15	26/08/14	-
Price	0.47	0.56	0.875	1.75	1.18	0.94	1.80	-
P/RPS	0.72	0.73	1.04	1.65	0.99	0.22	0.42	9.39%
YoY %	-1.37%	-29.81%	-36.97%	66.67%	350.00%	-47.62%	-	-
Horiz. %	171.43%	173.81%	247.62%	392.86%	235.71%	52.38%	100.00%	-
P/EPS	32.51	23.46	16.74	10.75	6.78	2.14	5.49	34.46%
YoY %	38.58%	40.14%	55.72%	58.55%	216.82%	-61.02%	-	-
Horiz. %	592.17%	427.32%	304.92%	195.81%	123.50%	38.98%	100.00%	-
EY	3.08	4.26	5.98	9.31	14.75	46.63	18.22	-25.62%
YoY %	-27.70%	-28.76%	-35.77%	-36.88%	-68.37%	155.93%	-	-
Horiz. %	16.90%	23.38%	32.82%	51.10%	80.95%	255.93%	100.00%	-
DY	5.32	6.07	4.89	2.56	2.04	0.93	1.06	30.81%
YoY %	-12.36%	24.13%	91.02%	25.49%	119.35%	-12.26%	-	-
Horiz. %	501.89%	572.64%	461.32%	241.51%	192.45%	87.74%	100.00%	-
P/NAPS	0.64	0.73	1.08	2.11	1.40	0.47	0.68	-1.00%
YoY %	-12.33%	-32.41%	-48.82%	50.71%	197.87%	-30.88%	-	-
Horiz. %	94.12%	107.35%	158.82%	310.29%	205.88%	69.12%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:30:00

EMA 5

10 Mins

SELL

2024-05-15 16:25:00

EMA 5

5 Mins

SELL

2024-05-15 16:25:00

ADX

5 Mins

SELL

2024-05-15 16:20:00

ADX

10 Mins

SELL

2024-05-15 15:25:00

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

903

YTLPOWR

YTL POWER INTERNATIONAL BHD

628

MPI

MALAYSIAN PACIFIC INDUSTRIES

557

HARTA

HARTALEGA HOLDINGS BHD

553

PTRANS

PERAK TRANSIT BERHAD

551

HLIND

HONG LEONG INDUSTRIES BHD

532

GENTING

GENTING BHD

480

SENDAI

EVERSENDAI CORPORATION BERHAD

451

MYEG

MY E.G. SERVICES BHD

423

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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