[HEVEA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	461,848	544,663	549,316	587,948	634,608	540,045	526,433	-8.36%
YoY %	-15.20%	-0.85%	-6.57%	-7.35%	17.51%	2.59%	-	-
Horiz. %	87.73%	103.46%	104.35%	111.69%	120.55%	102.59%	100.00%	-
PBT	9,580	65,815	74,156	95,162	118,408	90,296	80,978	-75.93%
YoY %	-85.44%	-11.25%	-22.07%	-19.63%	31.13%	11.51%	-	-
Horiz. %	11.83%	81.28%	91.58%	117.52%	146.22%	111.51%	100.00%	-
Tax	-68	-1,512	-9,092	-11,896	-17,168	-9,627	-10,762	-96.59%
YoY %	95.50%	83.37%	23.57%	30.71%	-78.33%	10.55%	-	-
Horiz. %	0.63%	14.05%	84.48%	110.54%	159.52%	89.45%	100.00%	-
NP	9,512	64,303	65,064	83,266	101,240	80,669	70,216	-73.65%
YoY %	-85.21%	-1.17%	-21.86%	-17.75%	25.50%	14.89%	-	-
Horiz. %	13.55%	91.58%	92.66%	118.59%	144.18%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,512	64,303	65,064	83,266	101,240	80,669	70,216	-73.65%
YoY %	-85.21%	-1.17%	-21.86%	-17.75%	25.50%	14.89%	-	-
Horiz. %	13.55%	91.58%	92.66%	118.59%	144.18%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.71%	2.30%	12.26%	12.50%	14.50%	10.66%	13.29%	-
YoY %	-69.13%	-81.24%	-1.92%	-13.79%	36.02%	-19.79%	-	-
Horiz. %	5.34%	17.31%	92.25%	94.06%	109.10%	80.21%	100.00%	-
Total Cost	452,336	480,360	484,252	504,682	533,368	459,376	456,217	-0.56%
YoY %	-5.83%	-0.80%	-4.05%	-5.38%	16.11%	0.69%	-	-
Horiz. %	99.15%	105.29%	106.15%	110.62%	116.91%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,270	447,085	441,659	442,450	441,329	401,710	396,130	10.21%
YoY %	2.50%	1.23%	-0.18%	0.25%	9.86%	1.41%	-	-
Horiz. %	115.69%	112.86%	111.49%	111.69%	111.41%	101.41%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	-	25,855	22,980	17,058	-	21,486	16,155	-
YoY %	-	12.51%	34.72%	0.00%	-	33.00%	-	-
Horiz. %	-	160.04%	142.25%	105.59%	-	133.00%	100.00%	-
Div Payout %	-	40.21%	35.32%	20.49%	-	26.64%	23.01%	-
YoY %	-	13.84%	72.38%	0.00%	-	15.78%	-	-
Horiz. %	-	174.75%	153.50%	89.05%	-	115.78%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	458,270	447,085	441,659	442,450	441,329	401,710	396,130	10.21%
YoY %	2.50%	1.23%	-0.18%	0.25%	9.86%	1.41%	-	-
Horiz. %	115.69%	112.86%	111.49%	111.69%	111.41%	101.41%	100.00%	-
NOSH	558,940	558,578	538,609	533,072	531,722	467,104	466,035	12.89%
YoY %	0.06%	3.71%	1.04%	0.25%	13.83%	0.23%	-	-
Horiz. %	119.94%	119.86%	115.57%	114.38%	114.09%	100.23%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	2.06%	11.81%	11.84%	14.16%	15.95%	14.94%	13.34%	-
YoY %	-82.56%	-0.25%	-16.38%	-11.22%	6.76%	11.99%	-	-
Horiz. %	15.44%	88.53%	88.76%	106.15%	119.57%	111.99%	100.00%	-
ROE	2.08%	14.38%	14.73%	18.82%	22.94%	20.08%	17.73%	-
YoY %	-85.54%	-2.38%	-21.73%	-17.96%	14.24%	13.25%	-	-
Horiz. %	11.73%	81.11%	83.08%	106.15%	129.39%	113.25%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	82.64	101.12	101.99	110.29	119.35	115.62	112.96	-18.82%
YoY %	-18.28%	-0.85%	-7.53%	-7.59%	3.23%	2.35%	-	-
Horiz. %	73.16%	89.52%	90.29%	97.64%	105.66%	102.35%	100.00%	-
EPS	1.72	11.94	12.08	15.62	19.04	17.27	15.07	-76.50%
YoY %	-85.59%	-1.16%	-22.66%	-17.96%	10.25%	14.60%	-	-
Horiz. %	11.41%	79.23%	80.16%	103.65%	126.34%	114.60%	100.00%	-
DPS	0.00	4.80	4.27	3.20	0.00	4.60	3.47	-
YoY %	0.00%	12.41%	33.44%	0.00%	0.00%	32.56%	-	-
Horiz. %	0.00%	138.33%	123.05%	92.22%	0.00%	132.56%	100.00%	-
NAPS	0.82	0.83	0.82	0.83	0.83	0.86	0.85	-2.36%
YoY %	-1.20%	1.22%	-1.20%	0.00%	-3.49%	1.18%	-	-
Horiz. %	96.47%	97.65%	96.47%	97.65%	97.65%	101.18%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 533,398
RPS	81.12	95.66	96.48	103.26	111.46	94.85	92.46	-8.36%
YoY %	-15.20%	-0.85%	-6.57%	-7.36%	17.51%	2.58%	-	-
Horiz. %	87.74%	103.46%	104.35%	111.68%	120.55%	102.58%	100.00%	-
EPS	1.67	11.29	11.43	14.62	17.78	14.17	12.33	-73.65%
YoY %	-85.21%	-1.22%	-21.82%	-17.77%	25.48%	14.92%	-	-
Horiz. %	13.54%	91.57%	92.70%	118.57%	144.20%	114.92%	100.00%	-
DPS	0.00	4.54	4.04	3.00	0.00	3.77	2.84	-
YoY %	0.00%	12.38%	34.67%	0.00%	0.00%	32.75%	-	-
Horiz. %	0.00%	159.86%	142.25%	105.63%	0.00%	132.75%	100.00%	-
NAPS	0.8049	0.7852	0.7757	0.7771	0.7751	0.7055	0.6957	10.21%
YoY %	2.51%	1.22%	-0.18%	0.26%	9.87%	1.41%	-	-
Horiz. %	115.70%	112.86%	111.50%	111.70%	111.41%	101.41%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.78	1.19	1.59	1.41	1.41	1.50	1.20	-
P/RPS	0.94	1.18	1.56	1.28	1.18	1.30	1.06	-7.70%
YoY %	-20.34%	-24.36%	21.88%	8.47%	-9.23%	22.64%	-	-
Horiz. %	88.68%	111.32%	147.17%	120.75%	111.32%	122.64%	100.00%	-
P/EPS	45.83	9.97	13.16	9.03	7.41	8.69	7.96	221.57%
YoY %	359.68%	-24.24%	45.74%	21.86%	-14.73%	9.17%	-	-
Horiz. %	575.75%	125.25%	165.33%	113.44%	93.09%	109.17%	100.00%	-
EY	2.18	10.03	7.60	11.08	13.50	11.51	12.56	-68.91%
YoY %	-78.27%	31.97%	-31.41%	-17.93%	17.29%	-8.36%	-	-
Horiz. %	17.36%	79.86%	60.51%	88.22%	107.48%	91.64%	100.00%	-
DY	0.00	4.03	2.68	2.27	0.00	3.07	2.89	-
YoY %	0.00%	50.37%	18.06%	0.00%	0.00%	6.23%	-	-
Horiz. %	0.00%	139.45%	92.73%	78.55%	0.00%	106.23%	100.00%	-
P/NAPS	0.95	1.43	1.94	1.70	1.70	1.74	1.41	-23.16%
YoY %	-33.57%	-26.29%	14.12%	0.00%	-2.30%	23.40%	-	-
Horiz. %	67.38%	101.42%	137.59%	120.57%	120.57%	123.40%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	27/02/18	23/11/17	24/08/17	23/05/17	24/02/17	22/11/16	-
Price	0.97	0.91	1.46	1.75	1.39	1.54	1.51	-
P/RPS	1.17	0.90	1.43	1.59	1.16	1.33	1.34	-8.65%
YoY %	30.00%	-37.06%	-10.06%	37.07%	-12.78%	-0.75%	-	-
Horiz. %	87.31%	67.16%	106.72%	118.66%	86.57%	99.25%	100.00%	-
P/EPS	56.99	7.62	12.09	11.20	7.30	8.92	10.02	218.96%
YoY %	647.90%	-36.97%	7.95%	53.42%	-18.16%	-10.98%	-	-
Horiz. %	568.76%	76.05%	120.66%	111.78%	72.85%	89.02%	100.00%	-
EY	1.75	13.12	8.27	8.93	13.70	11.21	9.98	-68.70%
YoY %	-86.66%	58.65%	-7.39%	-34.82%	22.21%	12.32%	-	-
Horiz. %	17.54%	131.46%	82.87%	89.48%	137.27%	112.32%	100.00%	-
DY	0.00	5.27	2.92	1.83	0.00	2.99	2.30	-
YoY %	0.00%	80.48%	59.56%	0.00%	0.00%	30.00%	-	-
Horiz. %	0.00%	229.13%	126.96%	79.57%	0.00%	130.00%	100.00%	-
P/NAPS	1.18	1.10	1.78	2.11	1.67	1.79	1.78	-23.99%
YoY %	7.27%	-38.20%	-15.64%	26.35%	-6.70%	0.56%	-	-
Horiz. %	66.29%	61.80%	100.00%	118.54%	93.82%	100.56%	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