[HEVEA] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	424,988	372,771	427,695	472,065	566,345	542,524	438,515	-0.52%
YoY %	14.01%	-12.84%	-9.40%	-16.65%	4.39%	23.72%	-	-
Horiz. %	96.92%	85.01%	97.53%	107.65%	129.15%	123.72%	100.00%	-
PBT	15,136	9,018	11,379	25,019	96,329	93,203	46,459	-17.03%
YoY %	67.84%	-20.75%	-54.52%	-74.03%	3.35%	100.61%	-	-
Horiz. %	32.58%	19.41%	24.49%	53.85%	207.34%	200.61%	100.00%	-
Tax	-1,521	-816	2,009	4,248	-9,458	-13,965	-2,009	-4.52%
YoY %	-86.40%	-140.62%	-52.71%	144.91%	32.27%	-595.12%	-	-
Horiz. %	75.71%	40.62%	-100.00%	-211.45%	470.78%	695.12%	100.00%	-
NP	13,615	8,202	13,388	29,267	86,871	79,238	44,450	-17.88%
YoY %	66.00%	-38.74%	-54.26%	-66.31%	9.63%	78.26%	-	-
Horiz. %	30.63%	18.45%	30.12%	65.84%	195.44%	178.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,615	8,202	13,388	29,267	86,871	79,238	44,450	-17.88%
YoY %	66.00%	-38.74%	-54.26%	-66.31%	9.63%	78.26%	-	-
Horiz. %	30.63%	18.45%	30.12%	65.84%	195.44%	178.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.05%	9.05%	-17.66%	-16.98%	9.82%	14.98%	4.32%	-
YoY %	11.05%	151.25%	-4.00%	-272.91%	-34.45%	246.76%	-	-
Horiz. %	232.64%	209.49%	-408.80%	-393.06%	227.31%	346.76%	100.00%	-
Total Cost	411,373	364,569	414,307	442,798	479,474	463,286	394,065	0.71%
YoY %	12.84%	-12.01%	-6.43%	-7.65%	3.49%	17.57%	-	-
Horiz. %	104.39%	92.51%	105.14%	112.37%	121.67%	117.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	420,131	419,835	431,904	453,416	442,720	382,439	202,806	12.89%
YoY %	0.07%	-2.79%	-4.74%	2.42%	15.76%	88.57%	-	-
Horiz. %	207.16%	207.01%	212.96%	223.57%	218.30%	188.57%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	5,673	14,067	19,044	23,955	23,940	10,948	875	36.51%
YoY %	-59.67%	-26.13%	-20.50%	0.06%	118.67%	1,151.20%	-	-
Horiz. %	648.34%	1,607.66%	2,176.46%	2,737.71%	2,736.00%	1,251.20%	100.00%	-
Div Payout %	41.67%	171.51%	142.25%	81.85%	27.56%	13.82%	1.97%	-
YoY %	-75.70%	20.57%	73.79%	196.99%	99.42%	601.52%	-	-
Horiz. %	2,115.23%	8,706.09%	7,220.81%	4,154.82%	1,398.98%	701.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	420,131	419,835	431,904	453,416	442,720	382,439	202,806	12.89%
YoY %	0.07%	-2.79%	-4.74%	2.42%	15.76%	88.57%	-	-
Horiz. %	207.16%	207.01%	212.96%	223.57%	218.30%	188.57%	100.00%	-
NOSH	567,745	567,745	561,058	560,412	533,398	455,285	101,403	33.22%
YoY %	0.00%	1.19%	0.12%	5.06%	17.16%	348.99%	-	-
Horiz. %	559.89%	559.89%	553.30%	552.66%	526.02%	448.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	3.20%	2.20%	3.13%	6.20%	15.34%	14.61%	10.14%	-
YoY %	45.45%	-29.71%	-49.52%	-59.58%	5.00%	44.08%	-	-
Horiz. %	31.56%	21.70%	30.87%	61.14%	151.28%	144.08%	100.00%	-
ROE	3.24%	1.95%	3.10%	6.45%	19.62%	20.72%	21.92%	-
YoY %	66.15%	-37.10%	-51.94%	-67.13%	-5.31%	-5.47%	-	-
Horiz. %	14.78%	8.90%	14.14%	29.43%	89.51%	94.53%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	74.86	65.70	76.25	84.33	106.18	119.16	432.45	-25.32%
YoY %	13.94%	-13.84%	-9.58%	-20.58%	-10.89%	-72.45%	-	-
Horiz. %	17.31%	15.19%	17.63%	19.50%	24.55%	27.55%	100.00%	-
EPS	2.40	1.45	2.39	5.23	16.29	17.40	43.83	-38.35%
YoY %	65.52%	-39.33%	-54.30%	-67.89%	-6.38%	-60.30%	-	-
Horiz. %	5.48%	3.31%	5.45%	11.93%	37.17%	39.70%	100.00%	-
DPS	1.00	2.50	3.40	4.28	4.49	2.40	0.87	2.34%
YoY %	-60.00%	-26.47%	-20.56%	-4.68%	87.08%	175.86%	-	-
Horiz. %	114.94%	287.36%	390.80%	491.95%	516.09%	275.86%	100.00%	-
NAPS	0.74	0.74	0.77	0.81	0.83	0.84	2.00	-15.25%
YoY %	0.00%	-3.90%	-4.94%	-2.41%	-1.19%	-58.00%	-	-
Horiz. %	37.00%	37.00%	38.50%	40.50%	41.50%	42.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 560,412
RPS	74.86	65.66	75.33	83.15	99.75	95.56	77.24	-0.51%
YoY %	14.01%	-12.84%	-9.40%	-16.64%	4.38%	23.72%	-	-
Horiz. %	96.92%	85.01%	97.53%	107.65%	129.14%	123.72%	100.00%	-
EPS	2.40	1.44	2.36	5.15	15.30	13.96	7.83	-17.87%
YoY %	66.67%	-38.98%	-54.17%	-66.34%	9.60%	78.29%	-	-
Horiz. %	30.65%	18.39%	30.14%	65.77%	195.40%	178.29%	100.00%	-
DPS	1.00	2.48	3.35	4.22	4.22	1.93	0.15	37.14%
YoY %	-59.68%	-25.97%	-20.62%	0.00%	118.65%	1,186.67%	-	-
Horiz. %	666.67%	1,653.33%	2,233.33%	2,813.33%	2,813.33%	1,286.67%	100.00%	-
NAPS	0.74	0.7395	0.7607	0.7986	0.7798	0.6736	0.3572	12.89%
YoY %	0.07%	-2.79%	-4.75%	2.41%	15.77%	88.58%	-	-
Horiz. %	207.17%	207.03%	212.96%	223.57%	218.31%	188.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.485	0.38	0.615	0.785	1.41	1.19	3.48	-
P/RPS	0.65	0.58	0.81	0.93	1.33	1.00	0.80	-3.39%
YoY %	12.07%	-28.40%	-12.90%	-30.08%	33.00%	25.00%	-	-
Horiz. %	81.25%	72.50%	101.25%	116.25%	166.25%	125.00%	100.00%	-
P/EPS	20.22	26.29	25.77	15.01	8.66	6.84	7.94	16.84%
YoY %	-23.09%	2.02%	71.69%	73.33%	26.61%	-13.85%	-	-
Horiz. %	254.66%	331.11%	324.56%	189.04%	109.07%	86.15%	100.00%	-
EY	4.94	3.80	3.88	6.66	11.55	14.63	12.60	-14.43%
YoY %	30.00%	-2.06%	-41.74%	-42.34%	-21.05%	16.11%	-	-
Horiz. %	39.21%	30.16%	30.79%	52.86%	91.67%	116.11%	100.00%	-
DY	2.06	6.58	5.53	5.45	3.18	2.02	0.25	42.07%
YoY %	-68.69%	18.99%	1.47%	71.38%	57.43%	708.00%	-	-
Horiz. %	824.00%	2,632.00%	2,212.00%	2,180.00%	1,272.00%	808.00%	100.00%	-
P/NAPS	0.66	0.51	0.80	0.97	1.70	1.42	1.74	-14.90%
YoY %	29.41%	-36.25%	-17.53%	-42.94%	19.72%	-18.39%	-	-
Horiz. %	37.93%	29.31%	45.98%	55.75%	97.70%	81.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	29/09/21	24/08/20	22/08/19	24/08/18	24/08/17	23/08/16	28/08/15	-
Price	0.47	0.47	0.56	0.875	1.75	1.18	0.94	-
P/RPS	0.63	0.72	0.73	1.04	1.65	0.99	0.22	19.14%
YoY %	-12.50%	-1.37%	-29.81%	-36.97%	66.67%	350.00%	-	-
Horiz. %	286.36%	327.27%	331.82%	472.73%	750.00%	450.00%	100.00%	-
P/EPS	19.60	32.51	23.46	16.74	10.75	6.78	2.14	44.59%
YoY %	-39.71%	38.58%	40.14%	55.72%	58.55%	216.82%	-	-
Horiz. %	915.89%	1,519.16%	1,096.26%	782.24%	502.34%	316.82%	100.00%	-
EY	5.10	3.08	4.26	5.98	9.31	14.75	46.63	-30.82%
YoY %	65.58%	-27.70%	-28.76%	-35.77%	-36.88%	-68.37%	-	-
Horiz. %	10.94%	6.61%	9.14%	12.82%	19.97%	31.63%	100.00%	-
DY	2.13	5.32	6.07	4.89	2.56	2.04	0.93	14.79%
YoY %	-59.96%	-12.36%	24.13%	91.02%	25.49%	119.35%	-	-
Horiz. %	229.03%	572.04%	652.69%	525.81%	275.27%	219.35%	100.00%	-
P/NAPS	0.64	0.64	0.73	1.08	2.11	1.40	0.47	5.27%
YoY %	0.00%	-12.33%	-32.41%	-48.82%	50.71%	197.87%	-	-
Horiz. %	136.17%	136.17%	155.32%	229.79%	448.94%	297.87%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:55:00

EMA 5

5 Mins

BUY

2024-05-13 16:50:00

ADX

5 Mins

BUY

2024-05-13 16:35:00

EMA 5

5 Mins

SELL

2024-05-13 16:35:00

ADX

5 Mins

SELL

2024-05-13 16:30:00

ADX

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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

390

GENTING

GENTING BHD

344

PTRANS

PERAK TRANSIT BERHAD

334

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

321

YTLPOWR

YTL POWER INTERNATIONAL BHD

281

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

261

DNEX

DAGANG NEXCHANGE BERHAD

237

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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