[HEVEA] YoY TTM Result on 30-Sep-2019 [#3]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	422,410	379,269	386,434	423,279	455,761	557,207	545,844	-4.18%
YoY %	11.37%	-1.85%	-8.70%	-7.13%	-18.21%	2.08%	-	-
Horiz. %	77.39%	69.48%	70.80%	77.55%	83.50%	102.08%	100.00%	-
PBT	13,974	2,176	14,116	12,226	20,372	85,179	91,029	-26.81%
YoY %	542.19%	-84.58%	15.46%	-39.99%	-76.08%	-6.43%	-	-
Horiz. %	15.35%	2.39%	15.51%	13.43%	22.38%	93.57%	100.00%	-
Tax	-1,793	-433	-1,191	1,441	4,899	-8,376	-12,674	-27.80%
YoY %	-314.09%	63.64%	-182.65%	-70.59%	158.49%	33.91%	-	-
Horiz. %	14.15%	3.42%	9.40%	-11.37%	-38.65%	66.09%	100.00%	-
NP	12,181	1,743	12,925	13,667	25,271	76,803	78,355	-26.66%
YoY %	598.85%	-86.51%	-5.43%	-45.92%	-67.10%	-1.98%	-	-
Horiz. %	15.55%	2.22%	16.50%	17.44%	32.25%	98.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,181	1,743	12,925	13,667	25,271	76,803	78,355	-26.66%
YoY %	598.85%	-86.51%	-5.43%	-45.92%	-67.10%	-1.98%	-	-
Horiz. %	15.55%	2.22%	16.50%	17.44%	32.25%	98.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.83%	19.90%	8.44%	-11.79%	-24.05%	9.83%	13.92%	-
YoY %	-35.53%	135.78%	171.59%	50.98%	-344.66%	-29.38%	-	-
Horiz. %	92.17%	142.96%	60.63%	-84.70%	-172.77%	70.62%	100.00%	-
Total Cost	410,229	377,526	373,509	409,612	430,490	480,404	467,489	-2.15%
YoY %	8.66%	1.08%	-8.81%	-4.85%	-10.39%	2.76%	-	-
Horiz. %	87.75%	80.76%	79.90%	87.62%	92.09%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	420,131	414,454	419,835	426,718	442,221	441,751	395,893	0.99%
YoY %	1.37%	-1.28%	-1.61%	-3.51%	0.11%	11.58%	-	-
Horiz. %	106.12%	104.69%	106.05%	107.79%	111.70%	111.58%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	-	2,836	11,289	17,941	22,053	26,504	15,046	-
YoY %	-	-74.88%	-37.08%	-18.65%	-16.79%	76.15%	-	-
Horiz. %	-	18.85%	75.03%	119.24%	146.57%	176.15%	100.00%	-
Div Payout %	-	162.75%	87.34%	131.28%	87.27%	34.51%	19.20%	-
YoY %	-	86.34%	-33.47%	50.43%	152.88%	79.74%	-	-
Horiz. %	-	847.66%	454.90%	683.75%	454.53%	179.74%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	420,131	414,454	419,835	426,718	442,221	441,751	395,893	0.99%
YoY %	1.37%	-1.28%	-1.61%	-3.51%	0.11%	11.58%	-	-
Horiz. %	106.12%	104.69%	106.05%	107.79%	111.70%	111.58%	100.00%	-
NOSH	567,745	567,745	567,745	562,239	560,414	538,721	465,756	3.35%
YoY %	0.00%	0.00%	0.98%	0.33%	4.03%	15.67%	-	-
Horiz. %	121.90%	121.90%	121.90%	120.72%	120.32%	115.67%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	2.88%	0.46%	3.34%	3.23%	5.54%	13.78%	14.35%	-
YoY %	526.09%	-86.23%	3.41%	-41.70%	-59.80%	-3.97%	-	-
Horiz. %	20.07%	3.21%	23.28%	22.51%	38.61%	96.03%	100.00%	-
ROE	2.90%	0.42%	3.08%	3.20%	5.71%	17.39%	19.79%	-
YoY %	590.48%	-86.36%	-3.75%	-43.96%	-67.17%	-12.13%	-	-
Horiz. %	14.65%	2.12%	15.56%	16.17%	28.85%	87.87%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	74.40	66.80	68.11	75.39	81.42	103.43	117.20	-7.29%
YoY %	11.38%	-1.92%	-9.66%	-7.41%	-21.28%	-11.75%	-	-
Horiz. %	63.48%	57.00%	58.11%	64.33%	69.47%	88.25%	100.00%	-
EPS	2.15	0.31	2.28	2.43	4.51	14.26	16.82	-29.01%
YoY %	593.55%	-86.40%	-6.17%	-46.12%	-68.37%	-15.22%	-	-
Horiz. %	12.78%	1.84%	13.56%	14.45%	26.81%	84.78%	100.00%	-
DPS	0.00	0.50	2.00	3.20	3.94	4.92	3.23	-
YoY %	0.00%	-75.00%	-37.50%	-18.78%	-19.92%	52.32%	-	-
Horiz. %	0.00%	15.48%	61.92%	99.07%	121.98%	152.32%	100.00%	-
NAPS	0.74	0.73	0.74	0.76	0.79	0.82	0.85	-2.28%
YoY %	1.37%	-1.35%	-2.63%	-3.80%	-3.66%	-3.53%	-	-
Horiz. %	87.06%	85.88%	87.06%	89.41%	92.94%	96.47%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 562,239
RPS	74.19	66.61	67.87	74.34	80.05	97.86	95.87	-4.18%
YoY %	11.38%	-1.86%	-8.70%	-7.13%	-18.20%	2.08%	-	-
Horiz. %	77.39%	69.48%	70.79%	77.54%	83.50%	102.08%	100.00%	-
EPS	2.14	0.31	2.27	2.40	4.44	13.49	13.76	-26.65%
YoY %	590.32%	-86.34%	-5.42%	-45.95%	-67.09%	-1.96%	-	-
Horiz. %	15.55%	2.25%	16.50%	17.44%	32.27%	98.04%	100.00%	-
DPS	0.00	0.50	1.98	3.15	3.87	4.66	2.64	-
YoY %	0.00%	-74.75%	-37.14%	-18.60%	-16.95%	76.52%	-	-
Horiz. %	0.00%	18.94%	75.00%	119.32%	146.59%	176.52%	100.00%	-
NAPS	0.7379	0.7279	0.7374	0.7495	0.7767	0.7759	0.6953	0.99%
YoY %	1.37%	-1.29%	-1.61%	-3.50%	0.10%	11.59%	-	-
Horiz. %	106.13%	104.69%	106.05%	107.80%	111.71%	111.59%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.365	0.46	0.485	0.50	0.885	1.59	1.20	-
P/RPS	0.49	0.69	0.71	0.66	1.09	1.54	1.02	-11.49%
YoY %	-28.99%	-2.82%	7.58%	-39.45%	-29.22%	50.98%	-	-
Horiz. %	48.04%	67.65%	69.61%	64.71%	106.86%	150.98%	100.00%	-
P/EPS	17.01	149.84	21.29	20.54	19.60	11.15	7.13	15.58%
YoY %	-88.65%	603.80%	3.65%	4.80%	75.78%	56.38%	-	-
Horiz. %	238.57%	2,101.54%	298.60%	288.08%	274.89%	156.38%	100.00%	-
EY	5.88	0.67	4.70	4.87	5.10	8.97	14.02	-13.47%
YoY %	777.61%	-85.74%	-3.49%	-4.51%	-43.14%	-36.02%	-	-
Horiz. %	41.94%	4.78%	33.52%	34.74%	36.38%	63.98%	100.00%	-
DY	0.00	1.09	4.12	6.40	4.45	3.09	2.69	-
YoY %	0.00%	-73.54%	-35.63%	43.82%	44.01%	14.87%	-	-
Horiz. %	0.00%	40.52%	153.16%	237.92%	165.43%	114.87%	100.00%	-
P/NAPS	0.49	0.63	0.66	0.66	1.12	1.94	1.41	-16.14%
YoY %	-22.22%	-4.55%	0.00%	-41.07%	-42.27%	37.59%	-	-
Horiz. %	34.75%	44.68%	46.81%	46.81%	79.43%	137.59%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	17/11/22	25/11/21	25/11/20	21/11/19	23/11/18	23/11/17	22/11/16	-
Price	0.37	0.44	0.73	0.54	0.76	1.46	1.51	-
P/RPS	0.50	0.66	1.07	0.72	0.93	1.41	1.29	-14.60%
YoY %	-24.24%	-38.32%	48.61%	-22.58%	-34.04%	9.30%	-	-
Horiz. %	38.76%	51.16%	82.95%	55.81%	72.09%	109.30%	100.00%	-
P/EPS	17.25	143.32	32.04	22.18	16.83	10.24	8.98	11.48%
YoY %	-87.96%	347.32%	44.45%	31.79%	64.36%	14.03%	-	-
Horiz. %	192.09%	1,595.99%	356.79%	246.99%	187.42%	114.03%	100.00%	-
EY	5.80	0.70	3.12	4.51	5.94	9.76	11.14	-10.30%
YoY %	728.57%	-77.56%	-30.82%	-24.07%	-39.14%	-12.39%	-	-
Horiz. %	52.06%	6.28%	28.01%	40.48%	53.32%	87.61%	100.00%	-
DY	0.00	1.14	2.74	5.93	5.18	3.37	2.14	-
YoY %	0.00%	-58.39%	-53.79%	14.48%	53.71%	57.48%	-	-
Horiz. %	0.00%	53.27%	128.04%	277.10%	242.06%	157.48%	100.00%	-
P/NAPS	0.50	0.60	0.99	0.71	0.96	1.78	1.78	-19.06%
YoY %	-16.67%	-39.39%	39.44%	-26.04%	-46.07%	0.00%	-	-
Horiz. %	28.09%	33.71%	55.62%	39.89%	53.93%	100.00%	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