[HEIM] QoQ TTM Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	1,822,961	1,880,761	1,827,789	1,847,973	1,786,082	1,764,502	1,760,723	2.34%
YoY %	-3.07%	2.90%	-1.09%	3.47%	1.22%	0.21%	-	-
Horiz. %	103.53%	106.82%	103.81%	104.96%	101.44%	100.21%	100.00%	-
PBT	341,362	347,080	342,716	351,963	337,853	320,256	303,738	8.08%
YoY %	-1.65%	1.27%	-2.63%	4.18%	5.49%	5.44%	-	-
Horiz. %	112.39%	114.27%	112.83%	115.88%	111.23%	105.44%	100.00%	-
Tax	-69,915	-73,757	-83,233	-86,301	-89,043	-82,840	-81,041	-9.36%
YoY %	5.21%	11.38%	3.55%	3.08%	-7.49%	-2.22%	-	-
Horiz. %	86.27%	91.01%	102.70%	106.49%	109.87%	102.22%	100.00%	-
NP	271,447	273,323	259,483	265,662	248,810	237,416	222,697	14.09%
YoY %	-0.69%	5.33%	-2.33%	6.77%	4.80%	6.61%	-	-
Horiz. %	121.89%	122.73%	116.52%	119.29%	111.73%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,447	273,323	259,483	265,662	248,810	237,416	222,697	14.09%
YoY %	-0.69%	5.33%	-2.33%	6.77%	4.80%	6.61%	-	-
Horiz. %	121.89%	122.73%	116.52%	119.29%	111.73%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.48%	21.25%	24.29%	24.52%	26.36%	25.87%	26.68%	-
YoY %	-3.62%	-12.52%	-0.94%	-6.98%	1.89%	-3.04%	-	-
Horiz. %	76.76%	79.65%	91.04%	91.90%	98.80%	96.96%	100.00%	-
Total Cost	1,551,514	1,607,438	1,568,306	1,582,311	1,537,272	1,527,086	1,538,026	0.58%
YoY %	-3.48%	2.50%	-0.89%	2.93%	0.67%	-0.71%	-	-
Horiz. %	100.88%	104.51%	101.97%	102.88%	99.95%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	441,063	392,727	286,993	335,328	274,941	374,601	438,042	0.45%
YoY %	12.31%	36.84%	-14.41%	21.96%	-26.60%	-14.48%	-	-
Horiz. %	100.69%	89.66%	65.52%	76.55%	62.77%	85.52%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	286,993	286,993	256,783	256,783	305,118	305,118	154,674	50.94%
YoY %	0.00%	11.76%	0.00%	-15.84%	0.00%	97.27%	-	-
Horiz. %	185.55%	185.55%	166.02%	166.02%	197.27%	197.27%	100.00%	-
Div Payout %	105.73%	105.00%	98.96%	96.66%	122.63%	128.52%	69.45%	-
YoY %	0.70%	6.10%	2.38%	-21.18%	-4.58%	85.05%	-	-
Horiz. %	152.24%	151.19%	142.49%	139.18%	176.57%	185.05%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	441,063	392,727	286,993	335,328	274,941	374,601	438,042	0.45%
YoY %	12.31%	36.84%	-14.41%	21.96%	-26.60%	-14.48%	-	-
Horiz. %	100.69%	89.66%	65.52%	76.55%	62.77%	85.52%	100.00%	-
NOSH	302,098	302,098	302,098	302,098	302,133	302,098	302,098	0.00%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.01%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	14.89%	14.53%	14.20%	14.38%	13.93%	13.46%	12.65%	-
YoY %	2.48%	2.32%	-1.25%	3.23%	3.49%	6.40%	-	-
Horiz. %	117.71%	114.86%	112.25%	113.68%	110.12%	106.40%	100.00%	-
ROE	61.54%	69.60%	90.41%	79.22%	90.50%	63.38%	50.84%	-
YoY %	-11.58%	-23.02%	14.13%	-12.46%	42.79%	24.67%	-	-
Horiz. %	121.05%	136.90%	177.83%	155.82%	178.01%	124.67%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	603.43	622.57	605.03	611.71	591.16	584.08	582.83	2.34%
YoY %	-3.07%	2.90%	-1.09%	3.48%	1.21%	0.21%	-	-
Horiz. %	103.53%	106.82%	103.81%	104.96%	101.43%	100.21%	100.00%	-
EPS	89.85	90.47	85.89	87.94	82.35	78.59	73.72	14.08%
YoY %	-0.69%	5.33%	-2.33%	6.79%	4.78%	6.61%	-	-
Horiz. %	121.88%	122.72%	116.51%	119.29%	111.71%	106.61%	100.00%	-
DPS	95.00	95.00	85.00	85.00	101.00	101.00	51.20	50.94%
YoY %	0.00%	11.76%	0.00%	-15.84%	0.00%	97.27%	-	-
Horiz. %	185.55%	185.55%	166.02%	166.02%	197.27%	197.27%	100.00%	-
NAPS	1.46	1.30	0.95	1.11	0.91	1.24	1.45	0.45%
YoY %	12.31%	36.84%	-14.41%	21.98%	-26.61%	-14.48%	-	-
Horiz. %	100.69%	89.66%	65.52%	76.55%	62.76%	85.52%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	603.43	622.57	605.03	611.71	591.23	584.08	582.83	2.34%
YoY %	-3.07%	2.90%	-1.09%	3.46%	1.22%	0.21%	-	-
Horiz. %	103.53%	106.82%	103.81%	104.96%	101.44%	100.21%	100.00%	-
EPS	89.85	90.47	85.89	87.94	82.36	78.59	73.72	14.08%
YoY %	-0.69%	5.33%	-2.33%	6.78%	4.80%	6.61%	-	-
Horiz. %	121.88%	122.72%	116.51%	119.29%	111.72%	106.61%	100.00%	-
DPS	95.00	95.00	85.00	85.00	101.00	101.00	51.20	50.94%
YoY %	0.00%	11.76%	0.00%	-15.84%	0.00%	97.27%	-	-
Horiz. %	185.55%	185.55%	166.02%	166.02%	197.27%	197.27%	100.00%	-
NAPS	1.46	1.30	0.95	1.11	0.9101	1.24	1.45	0.45%
YoY %	12.31%	36.84%	-14.41%	21.96%	-26.60%	-14.48%	-	-
Horiz. %	100.69%	89.66%	65.52%	76.55%	62.77%	85.52%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	17.90	16.38	17.74	15.14	14.02	13.24	13.76	-
P/RPS	2.97	2.63	2.93	2.48	2.37	2.27	2.36	16.54%
YoY %	12.93%	-10.24%	18.15%	4.64%	4.41%	-3.81%	-	-
Horiz. %	125.85%	111.44%	124.15%	105.08%	100.42%	96.19%	100.00%	-
P/EPS	19.92	18.10	20.65	17.22	17.02	16.85	18.67	4.41%
YoY %	10.06%	-12.35%	19.92%	1.18%	1.01%	-9.75%	-	-
Horiz. %	106.70%	96.95%	110.61%	92.23%	91.16%	90.25%	100.00%	-
EY	5.02	5.52	4.84	5.81	5.87	5.94	5.36	-4.27%
YoY %	-9.06%	14.05%	-16.70%	-1.02%	-1.18%	10.82%	-	-
Horiz. %	93.66%	102.99%	90.30%	108.40%	109.51%	110.82%	100.00%	-
DY	5.31	5.80	4.79	5.61	7.20	7.63	3.72	26.74%
YoY %	-8.45%	21.09%	-14.62%	-22.08%	-5.64%	105.11%	-	-
Horiz. %	142.74%	155.91%	128.76%	150.81%	193.55%	205.11%	100.00%	-
P/NAPS	12.26	12.60	18.67	13.64	15.41	10.68	9.49	18.59%
YoY %	-2.70%	-32.51%	36.88%	-11.49%	44.29%	12.54%	-	-
Horiz. %	129.19%	132.77%	196.73%	143.73%	162.38%	112.54%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	12/04/17	15/02/17	20/10/16	18/07/16	12/04/16	19/01/16	24/11/15	-
Price	18.38	15.92	16.82	16.92	13.82	13.08	14.32	-
P/RPS	3.05	2.56	2.78	2.77	2.34	2.24	2.46	15.39%
YoY %	19.14%	-7.91%	0.36%	18.38%	4.46%	-8.94%	-	-
Horiz. %	123.98%	104.07%	113.01%	112.60%	95.12%	91.06%	100.00%	-
P/EPS	20.46	17.60	19.58	19.24	16.78	16.64	19.43	3.50%
YoY %	16.25%	-10.11%	1.77%	14.66%	0.84%	-14.36%	-	-
Horiz. %	105.30%	90.58%	100.77%	99.02%	86.36%	85.64%	100.00%	-
EY	4.89	5.68	5.11	5.20	5.96	6.01	5.15	-3.39%
YoY %	-13.91%	11.15%	-1.73%	-12.75%	-0.83%	16.70%	-	-
Horiz. %	94.95%	110.29%	99.22%	100.97%	115.73%	116.70%	100.00%	-
DY	5.17	5.97	5.05	5.02	7.31	7.72	3.58	27.73%
YoY %	-13.40%	18.22%	0.60%	-31.33%	-5.31%	115.64%	-	-
Horiz. %	144.41%	166.76%	141.06%	140.22%	204.19%	215.64%	100.00%	-
P/NAPS	12.59	12.25	17.71	15.24	15.19	10.55	9.88	17.52%
YoY %	2.78%	-30.83%	16.21%	0.33%	43.98%	6.78%	-	-
Horiz. %	127.43%	123.99%	179.25%	154.25%	153.74%	106.78%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:40:00

EMA 5

10 Mins

SELL

2024-05-10 16:35:00

EMA 5

5 Mins

SELL

2024-05-10 16:20:00

ADX

10 Mins

SELL

2024-05-10 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-10 16:20:00

TURTLE SYSTEM 20

5 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

PTRANS

PERAK TRANSIT BERHAD

426

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

HLIND

HONG LEONG INDUSTRIES BHD

413

MYEG

MY E.G. SERVICES BHD

390

VSTECS

VSTECS BERHAD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

GENTING

GENTING BHD

275

SNS

SNS NETWORK TECHNOLOGY BERHAD

267

PBBANK

PUBLIC BANK BHD

265

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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