[HEIM] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	1,285,423	1,345,532	1,388,646	1,463,216	1,194,602	1,259,056	1,231,102	2.92%
YoY %	-4.47%	-3.10%	-5.10%	22.49%	-5.12%	2.27%	-	-
Horiz. %	104.41%	109.29%	112.80%	118.85%	97.04%	102.27%	100.00%	-
PBT	191,178	204,221	219,120	253,008	168,898	191,520	188,998	0.76%
YoY %	-6.39%	-6.80%	-13.39%	49.80%	-11.81%	1.33%	-	-
Horiz. %	101.15%	108.05%	115.94%	133.87%	89.36%	101.33%	100.00%	-
Tax	-49,190	-51,425	-55,124	-63,716	-43,041	-49,692	-49,040	0.20%
YoY %	4.35%	6.71%	13.48%	-48.04%	13.38%	-1.33%	-	-
Horiz. %	100.31%	104.86%	112.41%	129.93%	87.77%	101.33%	100.00%	-
NP	141,988	152,796	163,996	189,292	125,857	141,828	139,958	0.96%
YoY %	-7.07%	-6.83%	-13.36%	50.40%	-11.26%	1.34%	-	-
Horiz. %	101.45%	109.17%	117.18%	135.25%	89.92%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	141,988	152,796	163,996	189,292	125,857	141,828	139,958	0.96%
YoY %	-7.07%	-6.83%	-13.36%	50.40%	-11.26%	1.34%	-	-
Horiz. %	101.45%	109.17%	117.18%	135.25%	89.92%	101.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.73%	25.18%	25.16%	25.18%	25.48%	25.95%	25.95%	-
YoY %	2.18%	0.08%	-0.08%	-1.18%	-1.81%	0.00%	-	-
Horiz. %	99.15%	97.03%	96.96%	97.03%	98.19%	100.00%	100.00%	-
Total Cost	1,143,435	1,192,736	1,224,650	1,273,924	1,068,745	1,117,228	1,091,144	3.17%
YoY %	-4.13%	-2.61%	-3.87%	19.20%	-4.34%	2.39%	-	-
Horiz. %	104.79%	109.31%	112.24%	116.75%	97.95%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	441,069	444,127	413,917	459,329	410,862	419,925	383,736	9.73%
YoY %	-0.69%	7.30%	-9.89%	11.80%	-2.16%	9.43%	-	-
Horiz. %	114.94%	115.74%	107.87%	119.70%	107.07%	109.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	123,861	40,283	60,425	-	132,926	52,364	78,560	35.50%
YoY %	207.48%	-33.33%	0.00%	-	153.85%	-33.35%	-	-
Horiz. %	157.66%	51.28%	76.92%	-	169.20%	66.65%	100.00%	-
Div Payout %	87.23%	26.36%	36.85%	-	105.62%	36.92%	56.13%	-
YoY %	230.92%	-28.47%	0.00%	-	186.08%	-34.22%	-	-
Horiz. %	155.41%	46.96%	65.65%	-	188.17%	65.78%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	441,069	444,127	413,917	459,329	410,862	419,925	383,736	9.73%
YoY %	-0.69%	7.30%	-9.89%	11.80%	-2.16%	9.43%	-	-
Horiz. %	114.94%	115.74%	107.87%	119.70%	107.07%	109.43%	100.00%	-
NOSH	302,102	302,127	302,129	302,190	302,105	302,104	302,154	-0.01%
YoY %	-0.01%	-0.00%	-0.02%	0.03%	0.00%	-0.02%	-	-
Horiz. %	99.98%	99.99%	99.99%	100.01%	99.98%	99.98%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	11.05%	11.36%	11.81%	12.94%	10.54%	11.26%	11.37%	-
YoY %	-2.73%	-3.81%	-8.73%	22.77%	-6.39%	-0.97%	-	-
Horiz. %	97.19%	99.91%	103.87%	113.81%	92.70%	99.03%	100.00%	-
ROE	32.19%	34.40%	39.62%	41.21%	30.63%	33.77%	36.47%	-
YoY %	-6.42%	-13.18%	-3.86%	34.54%	-9.30%	-7.40%	-	-
Horiz. %	88.26%	94.32%	108.64%	113.00%	83.99%	92.60%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	425.49	445.35	459.62	484.20	395.43	416.76	407.44	2.93%
YoY %	-4.46%	-3.10%	-5.08%	22.45%	-5.12%	2.29%	-	-
Horiz. %	104.43%	109.30%	112.81%	118.84%	97.05%	102.29%	100.00%	-
EPS	47.00	50.57	54.28	62.64	41.66	46.95	46.32	0.97%
YoY %	-7.06%	-6.83%	-13.35%	50.36%	-11.27%	1.36%	-	-
Horiz. %	101.47%	109.18%	117.18%	135.23%	89.94%	101.36%	100.00%	-
DPS	41.00	13.33	20.00	0.00	44.00	17.33	26.00	35.51%
YoY %	207.58%	-33.35%	0.00%	0.00%	153.89%	-33.35%	-	-
Horiz. %	157.69%	51.27%	76.92%	0.00%	169.23%	66.65%	100.00%	-
NAPS	1.46	1.47	1.37	1.52	1.36	1.39	1.27	9.74%
YoY %	-0.68%	7.30%	-9.87%	11.76%	-2.16%	9.45%	-	-
Horiz. %	114.96%	115.75%	107.87%	119.69%	107.09%	109.45%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 302,190
RPS	425.50	445.40	459.67	484.35	395.44	416.77	407.52	2.92%
YoY %	-4.47%	-3.10%	-5.10%	22.48%	-5.12%	2.27%	-	-
Horiz. %	104.41%	109.30%	112.80%	118.85%	97.04%	102.27%	100.00%	-
EPS	47.00	50.58	54.29	62.66	41.66	46.95	46.33	0.96%
YoY %	-7.08%	-6.83%	-13.36%	50.41%	-11.27%	1.34%	-	-
Horiz. %	101.45%	109.17%	117.18%	135.25%	89.92%	101.34%	100.00%	-
DPS	41.00	13.33	20.00	0.00	44.00	17.33	26.00	35.51%
YoY %	207.58%	-33.35%	0.00%	0.00%	153.89%	-33.35%	-	-
Horiz. %	157.69%	51.27%	76.92%	0.00%	169.23%	66.65%	100.00%	-
NAPS	1.46	1.4701	1.3701	1.5205	1.36	1.39	1.2702	9.73%
YoY %	-0.69%	7.30%	-9.89%	11.80%	-2.16%	9.43%	-	-
Horiz. %	114.94%	115.74%	107.86%	119.71%	107.07%	109.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	6.10	5.60	5.05	5.20	5.25	5.45	5.55	-
P/RPS	1.43	1.26	1.10	1.07	1.33	1.31	1.36	3.40%
YoY %	13.49%	14.55%	2.80%	-19.55%	1.53%	-3.68%	-	-
Horiz. %	105.15%	92.65%	80.88%	78.68%	97.79%	96.32%	100.00%	-
P/EPS	12.98	11.07	9.30	8.30	12.60	11.61	11.98	5.49%
YoY %	17.25%	19.03%	12.05%	-34.13%	8.53%	-3.09%	-	-
Horiz. %	108.35%	92.40%	77.63%	69.28%	105.18%	96.91%	100.00%	-
EY	7.70	9.03	10.75	12.05	7.94	8.61	8.35	-5.26%
YoY %	-14.73%	-16.00%	-10.79%	51.76%	-7.78%	3.11%	-	-
Horiz. %	92.22%	108.14%	128.74%	144.31%	95.09%	103.11%	100.00%	-
DY	6.72	2.38	3.96	0.00	8.38	3.18	4.68	27.30%
YoY %	182.35%	-39.90%	0.00%	0.00%	163.52%	-32.05%	-	-
Horiz. %	143.59%	50.85%	84.62%	0.00%	179.06%	67.95%	100.00%	-
P/NAPS	4.18	3.81	3.69	3.42	3.86	3.92	4.37	-2.92%
YoY %	9.71%	3.25%	7.89%	-11.40%	-1.53%	-10.30%	-	-
Horiz. %	95.65%	87.19%	84.44%	78.26%	88.33%	89.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	15/05/09	27/02/09	26/11/08	29/08/08	23/05/08	22/02/08	-
Price	6.54	5.95	5.30	5.30	5.35	5.50	5.40	-
P/RPS	1.54	1.34	1.15	1.09	1.35	1.32	1.33	10.27%
YoY %	14.93%	16.52%	5.50%	-19.26%	2.27%	-0.75%	-	-
Horiz. %	115.79%	100.75%	86.47%	81.95%	101.50%	99.25%	100.00%	-
P/EPS	13.91	11.77	9.76	8.46	12.84	11.72	11.66	12.49%
YoY %	18.18%	20.59%	15.37%	-34.11%	9.56%	0.51%	-	-
Horiz. %	119.30%	100.94%	83.70%	72.56%	110.12%	100.51%	100.00%	-
EY	7.19	8.50	10.24	11.82	7.79	8.54	8.58	-11.12%
YoY %	-15.41%	-16.99%	-13.37%	51.73%	-8.78%	-0.47%	-	-
Horiz. %	83.80%	99.07%	119.35%	137.76%	90.79%	99.53%	100.00%	-
DY	6.27	2.24	3.77	0.00	8.22	3.15	4.81	19.34%
YoY %	179.91%	-40.58%	0.00%	0.00%	160.95%	-34.51%	-	-
Horiz. %	130.35%	46.57%	78.38%	0.00%	170.89%	65.49%	100.00%	-
P/NAPS	4.48	4.05	3.87	3.49	3.93	3.96	4.25	3.57%
YoY %	10.62%	4.65%	10.89%	-11.20%	-0.76%	-6.82%	-	-
Horiz. %	105.41%	95.29%	91.06%	82.12%	92.47%	93.18%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

948

PTRANS

PERAK TRANSIT BERHAD

940

GENTING

GENTING BHD

849

JCY

JCY INTERNATIONAL BERHAD

580

DNEX

DAGANG NEXCHANGE BERHAD

335

TSH

TSH RESOURCES BHD

251

NOTION

NOTION VTEC BHD

249

GENM

GENTING MALAYSIA BERHAD

241

HEXCAP

HEXTAR CAPITAL BERHAD

228

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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