[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	1,049,920	679,103	300,969	1,285,423	1,009,149	694,323	365,804	102.09%
YoY %	54.60%	125.64%	-76.59%	27.38%	45.34%	89.81%	-	-
Horiz. %	287.02%	185.65%	82.28%	351.40%	275.87%	189.81%	100.00%	-
PBT	157,169	94,446	35,783	191,178	153,166	109,560	63,252	83.55%
YoY %	66.41%	163.94%	-81.28%	24.82%	39.80%	73.21%	-	-
Horiz. %	248.48%	149.32%	56.57%	302.25%	242.15%	173.21%	100.00%	-
Tax	-39,955	-23,911	-9,084	-49,190	-38,569	-27,562	-15,929	84.71%
YoY %	-67.10%	-163.22%	81.53%	-27.54%	-39.94%	-73.03%	-	-
Horiz. %	250.83%	150.11%	57.03%	308.81%	242.13%	173.03%	100.00%	-
NP	117,214	70,535	26,699	141,988	114,597	81,998	47,323	83.16%
YoY %	66.18%	164.19%	-81.20%	23.90%	39.76%	73.27%	-	-
Horiz. %	247.69%	149.05%	56.42%	300.04%	242.16%	173.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,214	70,535	26,699	141,988	114,597	81,998	47,323	83.16%
YoY %	66.18%	164.19%	-81.20%	23.90%	39.76%	73.27%	-	-
Horiz. %	247.69%	149.05%	56.42%	300.04%	242.16%	173.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	25.32%	25.39%	25.73%	25.18%	25.16%	25.18%	-
YoY %	0.39%	-0.28%	-1.32%	2.18%	0.08%	-0.08%	-	-
Horiz. %	100.95%	100.56%	100.83%	102.18%	100.00%	99.92%	100.00%	-
Total Cost	932,706	608,568	274,270	1,143,435	894,552	612,325	318,481	104.82%
YoY %	53.26%	121.89%	-76.01%	27.82%	46.09%	92.26%	-	-
Horiz. %	292.86%	191.08%	86.12%	359.03%	280.88%	192.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,203	419,885	468,450	441,069	444,127	413,917	459,329	0.85%
YoY %	10.79%	-10.37%	6.21%	-0.69%	7.30%	-9.89%	-	-
Horiz. %	101.28%	91.41%	101.99%	96.02%	96.69%	90.11%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	30,208	30,207	-	123,861	30,212	30,212	-	-
YoY %	0.00%	0.00%	-	309.97%	0.00%	0.00%	-	-
Horiz. %	99.99%	99.98%	-	409.97%	100.00%	100.00%	-	-
Div Payout %	25.77%	42.83%	-	87.23%	26.36%	36.85%	-	-
YoY %	-39.83%	0.00%	-	230.92%	-28.47%	0.00%	-	-
Horiz. %	69.93%	116.23%	-	236.72%	71.53%	100.00%	-	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	465,203	419,885	468,450	441,069	444,127	413,917	459,329	0.85%
YoY %	10.79%	-10.37%	6.21%	-0.69%	7.30%	-9.89%	-	-
Horiz. %	101.28%	91.41%	101.99%	96.02%	96.69%	90.11%	100.00%	-
NOSH	302,080	302,076	302,225	302,102	302,127	302,129	302,190	-0.02%
YoY %	0.00%	-0.05%	0.04%	-0.01%	-0.00%	-0.02%	-	-
Horiz. %	99.96%	99.96%	100.01%	99.97%	99.98%	99.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	11.16%	10.39%	8.87%	11.05%	11.36%	11.81%	12.94%	-
YoY %	7.41%	17.14%	-19.73%	-2.73%	-3.81%	-8.73%	-	-
Horiz. %	86.24%	80.29%	68.55%	85.39%	87.79%	91.27%	100.00%	-
ROE	25.20%	16.80%	5.70%	32.19%	25.80%	19.81%	10.30%	-
YoY %	50.00%	194.74%	-82.29%	24.77%	30.24%	92.33%	-	-
Horiz. %	244.66%	163.11%	55.34%	312.52%	250.49%	192.33%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	347.56	224.81	99.58	425.49	334.01	229.81	121.05	102.14%
YoY %	54.60%	125.76%	-76.60%	27.39%	45.34%	89.85%	-	-
Horiz. %	287.12%	185.72%	82.26%	351.50%	275.93%	189.85%	100.00%	-
EPS	38.80	23.35	8.84	47.00	37.93	27.14	15.66	83.20%
YoY %	66.17%	164.14%	-81.19%	23.91%	39.76%	73.31%	-	-
Horiz. %	247.77%	149.11%	56.45%	300.13%	242.21%	173.31%	100.00%	-
DPS	10.00	10.00	0.00	41.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	310.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	410.00%	100.00%	100.00%	-	-
NAPS	1.54	1.39	1.55	1.46	1.47	1.37	1.52	0.87%
YoY %	10.79%	-10.32%	6.16%	-0.68%	7.30%	-9.87%	-	-
Horiz. %	101.32%	91.45%	101.97%	96.05%	96.71%	90.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 301,995
RPS	347.54	224.80	99.63	425.50	334.05	229.83	121.09	102.08%
YoY %	54.60%	125.63%	-76.59%	27.38%	45.35%	89.80%	-	-
Horiz. %	287.01%	185.65%	82.28%	351.39%	275.87%	189.80%	100.00%	-
EPS	38.80	23.35	8.84	47.00	37.93	27.14	15.66	83.20%
YoY %	66.17%	164.14%	-81.19%	23.91%	39.76%	73.31%	-	-
Horiz. %	247.77%	149.11%	56.45%	300.13%	242.21%	173.31%	100.00%	-
DPS	10.00	10.00	0.00	41.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	310.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	410.00%	100.00%	100.00%	-	-
NAPS	1.5399	1.3899	1.5507	1.46	1.4701	1.3701	1.5205	0.84%
YoY %	10.79%	-10.37%	6.21%	-0.69%	7.30%	-9.89%	-	-
Horiz. %	101.28%	91.41%	101.99%	96.02%	96.69%	90.11%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	6.93	6.95	6.90	6.10	5.60	5.05	5.20	-
P/RPS	1.99	3.09	6.93	1.43	1.68	2.20	4.30	-40.19%
YoY %	-35.60%	-55.41%	384.62%	-14.88%	-23.64%	-48.84%	-	-
Horiz. %	46.28%	71.86%	161.16%	33.26%	39.07%	51.16%	100.00%	-
P/EPS	17.86	29.76	78.11	12.98	14.76	18.61	33.21	-33.89%
YoY %	-39.99%	-61.90%	501.77%	-12.06%	-20.69%	-43.96%	-	-
Horiz. %	53.78%	89.61%	235.20%	39.08%	44.44%	56.04%	100.00%	-
EY	5.60	3.36	1.28	7.70	6.77	5.37	3.01	51.32%
YoY %	66.67%	162.50%	-83.38%	13.74%	26.07%	78.41%	-	-
Horiz. %	186.05%	111.63%	42.52%	255.81%	224.92%	178.41%	100.00%	-
DY	1.44	1.44	0.00	6.72	1.79	1.98	0.00	-
YoY %	0.00%	0.00%	0.00%	275.42%	-9.60%	0.00%	-	-
Horiz. %	72.73%	72.73%	0.00%	339.39%	90.40%	100.00%	-	-
P/NAPS	4.50	5.00	4.45	4.18	3.81	3.69	3.42	20.09%
YoY %	-10.00%	12.36%	6.46%	9.71%	3.25%	7.89%	-	-
Horiz. %	131.58%	146.20%	130.12%	122.22%	111.40%	107.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	07/05/10	09/02/10	26/11/09	28/08/09	15/05/09	27/02/09	26/11/08	-
Price	6.91	6.60	7.59	6.54	5.95	5.30	5.30	-
P/RPS	1.99	2.94	7.62	1.54	1.78	2.31	4.38	-40.92%
YoY %	-32.31%	-61.42%	394.81%	-13.48%	-22.94%	-47.26%	-	-
Horiz. %	45.43%	67.12%	173.97%	35.16%	40.64%	52.74%	100.00%	-
P/EPS	17.81	28.27	85.92	13.91	15.69	19.53	33.84	-34.83%
YoY %	-37.00%	-67.10%	517.69%	-11.34%	-19.66%	-42.29%	-	-
Horiz. %	52.63%	83.54%	253.90%	41.11%	46.37%	57.71%	100.00%	-
EY	5.62	3.54	1.16	7.19	6.37	5.12	2.95	53.73%
YoY %	58.76%	205.17%	-83.87%	12.87%	24.41%	73.56%	-	-
Horiz. %	190.51%	120.00%	39.32%	243.73%	215.93%	173.56%	100.00%	-
DY	1.45	1.52	0.00	6.27	1.68	1.89	0.00	-
YoY %	-4.61%	0.00%	0.00%	273.21%	-11.11%	0.00%	-	-
Horiz. %	76.72%	80.42%	0.00%	331.75%	88.89%	100.00%	-	-
P/NAPS	4.49	4.75	4.90	4.48	4.05	3.87	3.49	18.30%
YoY %	-5.47%	-3.06%	9.38%	10.62%	4.65%	10.89%	-	-
Horiz. %	128.65%	136.10%	140.40%	128.37%	116.05%	110.89%	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