[HEIM] QoQ TTM Result on 30-Sep-2015 [#1]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	1,847,973	1,786,082	1,764,502	1,760,723	1,748,885	1,764,134	1,699,351	5.75%
YoY %	3.47%	1.22%	0.21%	0.68%	-0.86%	3.81%	-	-
Horiz. %	108.75%	105.10%	103.83%	103.61%	102.91%	103.81%	100.00%	-
PBT	351,963	337,853	320,256	303,738	292,399	290,961	285,768	14.91%
YoY %	4.18%	5.49%	5.44%	3.88%	0.49%	1.82%	-	-
Horiz. %	123.16%	118.23%	112.07%	106.29%	102.32%	101.82%	100.00%	-
Tax	-86,301	-89,043	-82,840	-81,041	-78,206	-73,856	-72,560	12.26%
YoY %	3.08%	-7.49%	-2.22%	-3.63%	-5.89%	-1.79%	-	-
Horiz. %	118.94%	122.72%	114.17%	111.69%	107.78%	101.79%	100.00%	-
NP	265,662	248,810	237,416	222,697	214,193	217,105	213,208	15.80%
YoY %	6.77%	4.80%	6.61%	3.97%	-1.34%	1.83%	-	-
Horiz. %	124.60%	116.70%	111.35%	104.45%	100.46%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,662	248,810	237,416	222,697	214,193	217,105	213,208	15.80%
YoY %	6.77%	4.80%	6.61%	3.97%	-1.34%	1.83%	-	-
Horiz. %	124.60%	116.70%	111.35%	104.45%	100.46%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.52%	26.36%	25.87%	26.68%	26.75%	25.38%	25.39%	-
YoY %	-6.98%	1.89%	-3.04%	-0.26%	5.40%	-0.04%	-	-
Horiz. %	96.57%	103.82%	101.89%	105.08%	105.36%	99.96%	100.00%	-
Total Cost	1,582,311	1,537,272	1,527,086	1,538,026	1,534,692	1,547,029	1,486,143	4.27%
YoY %	2.93%	0.67%	-0.71%	0.22%	-0.80%	4.10%	-	-
Horiz. %	106.47%	103.44%	102.75%	103.49%	103.27%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,328	274,941	374,601	438,042	377,622	392,737	353,454	-3.45%
YoY %	21.96%	-26.60%	-14.48%	16.00%	-3.85%	11.11%	-	-
Horiz. %	94.87%	77.79%	105.98%	123.93%	106.84%	111.11%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	256,783	305,118	305,118	154,674	154,674	194,824	194,824	20.23%
YoY %	-15.84%	0.00%	97.27%	0.00%	-20.61%	0.00%	-	-
Horiz. %	131.80%	156.61%	156.61%	79.39%	79.39%	100.00%	100.00%	-
Div Payout %	96.66%	122.63%	128.52%	69.45%	72.21%	89.74%	91.38%	-
YoY %	-21.18%	-4.58%	85.05%	-3.82%	-19.53%	-1.79%	-	-
Horiz. %	105.78%	134.20%	140.64%	76.00%	79.02%	98.21%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	335,328	274,941	374,601	438,042	377,622	392,737	353,454	-3.45%
YoY %	21.96%	-26.60%	-14.48%	16.00%	-3.85%	11.11%	-	-
Horiz. %	94.87%	77.79%	105.98%	123.93%	106.84%	111.11%	100.00%	-
NOSH	302,098	302,133	302,098	302,098	302,098	302,098	302,098	0.00%
YoY %	-0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.01%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	14.38%	13.93%	13.46%	12.65%	12.25%	12.31%	12.55%	-
YoY %	3.23%	3.49%	6.40%	3.27%	-0.49%	-1.91%	-	-
Horiz. %	114.58%	111.00%	107.25%	100.80%	97.61%	98.09%	100.00%	-
ROE	79.22%	90.50%	63.38%	50.84%	56.72%	55.28%	60.32%	-
YoY %	-12.46%	42.79%	24.67%	-10.37%	2.60%	-8.36%	-	-
Horiz. %	131.33%	150.03%	105.07%	84.28%	94.03%	91.64%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	611.71	591.16	584.08	582.83	578.91	583.95	562.52	5.75%
YoY %	3.48%	1.21%	0.21%	0.68%	-0.86%	3.81%	-	-
Horiz. %	108.74%	105.09%	103.83%	103.61%	102.91%	103.81%	100.00%	-
EPS	87.94	82.35	78.59	73.72	70.90	71.86	70.58	15.80%
YoY %	6.79%	4.78%	6.61%	3.98%	-1.34%	1.81%	-	-
Horiz. %	124.60%	116.68%	111.35%	104.45%	100.45%	101.81%	100.00%	-
DPS	85.00	101.00	101.00	51.20	51.20	64.50	64.50	20.22%
YoY %	-15.84%	0.00%	97.27%	0.00%	-20.62%	0.00%	-	-
Horiz. %	131.78%	156.59%	156.59%	79.38%	79.38%	100.00%	100.00%	-
NAPS	1.11	0.91	1.24	1.45	1.25	1.30	1.17	-3.45%
YoY %	21.98%	-26.61%	-14.48%	16.00%	-3.85%	11.11%	-	-
Horiz. %	94.87%	77.78%	105.98%	123.93%	106.84%	111.11%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	611.71	591.23	584.08	582.83	578.91	583.96	562.52	5.75%
YoY %	3.46%	1.22%	0.21%	0.68%	-0.86%	3.81%	-	-
Horiz. %	108.74%	105.10%	103.83%	103.61%	102.91%	103.81%	100.00%	-
EPS	87.94	82.36	78.59	73.72	70.90	71.87	70.58	15.80%
YoY %	6.78%	4.80%	6.61%	3.98%	-1.35%	1.83%	-	-
Horiz. %	124.60%	116.69%	111.35%	104.45%	100.45%	101.83%	100.00%	-
DPS	85.00	101.00	101.00	51.20	51.20	64.49	64.50	20.22%
YoY %	-15.84%	0.00%	97.27%	0.00%	-20.61%	-0.02%	-	-
Horiz. %	131.78%	156.59%	156.59%	79.38%	79.38%	99.98%	100.00%	-
NAPS	1.11	0.9101	1.24	1.45	1.25	1.30	1.17	-3.45%
YoY %	21.96%	-26.60%	-14.48%	16.00%	-3.85%	11.11%	-	-
Horiz. %	94.87%	77.79%	105.98%	123.93%	106.84%	111.11%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	15.14	14.02	13.24	13.76	14.28	14.20	12.30	-
P/RPS	2.48	2.37	2.27	2.36	2.47	2.43	2.19	8.65%
YoY %	4.64%	4.41%	-3.81%	-4.45%	1.65%	10.96%	-	-
Horiz. %	113.24%	108.22%	103.65%	107.76%	112.79%	110.96%	100.00%	-
P/EPS	17.22	17.02	16.85	18.67	20.14	19.76	17.43	-0.80%
YoY %	1.18%	1.01%	-9.75%	-7.30%	1.92%	13.37%	-	-
Horiz. %	98.80%	97.65%	96.67%	107.11%	115.55%	113.37%	100.00%	-
EY	5.81	5.87	5.94	5.36	4.97	5.06	5.74	0.81%
YoY %	-1.02%	-1.18%	10.82%	7.85%	-1.78%	-11.85%	-	-
Horiz. %	101.22%	102.26%	103.48%	93.38%	86.59%	88.15%	100.00%	-
DY	5.61	7.20	7.63	3.72	3.59	4.54	5.24	4.65%
YoY %	-22.08%	-5.64%	105.11%	3.62%	-20.93%	-13.36%	-	-
Horiz. %	107.06%	137.40%	145.61%	70.99%	68.51%	86.64%	100.00%	-
P/NAPS	13.64	15.41	10.68	9.49	11.42	10.92	10.51	18.99%
YoY %	-11.49%	44.29%	12.54%	-16.90%	4.58%	3.90%	-	-
Horiz. %	129.78%	146.62%	101.62%	90.29%	108.66%	103.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	18/07/16	12/04/16	19/01/16	24/11/15	17/08/15	13/05/15	05/02/15	-
Price	16.92	13.82	13.08	14.32	12.98	14.80	12.20	-
P/RPS	2.77	2.34	2.24	2.46	2.24	2.53	2.17	17.69%
YoY %	18.38%	4.46%	-8.94%	9.82%	-11.46%	16.59%	-	-
Horiz. %	127.65%	107.83%	103.23%	113.36%	103.23%	116.59%	100.00%	-
P/EPS	19.24	16.78	16.64	19.43	18.31	20.59	17.29	7.39%
YoY %	14.66%	0.84%	-14.36%	6.12%	-11.07%	19.09%	-	-
Horiz. %	111.28%	97.05%	96.24%	112.38%	105.90%	119.09%	100.00%	-
EY	5.20	5.96	6.01	5.15	5.46	4.86	5.78	-6.81%
YoY %	-12.75%	-0.83%	16.70%	-5.68%	12.35%	-15.92%	-	-
Horiz. %	89.97%	103.11%	103.98%	89.10%	94.46%	84.08%	100.00%	-
DY	5.02	7.31	7.72	3.58	3.94	4.36	5.29	-3.43%
YoY %	-31.33%	-5.31%	115.64%	-9.14%	-9.63%	-17.58%	-	-
Horiz. %	94.90%	138.19%	145.94%	67.67%	74.48%	82.42%	100.00%	-
P/NAPS	15.24	15.19	10.55	9.88	10.38	11.38	10.43	28.79%
YoY %	0.33%	43.98%	6.78%	-4.82%	-8.79%	9.11%	-	-
Horiz. %	146.12%	145.64%	101.15%	94.73%	99.52%	109.11%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:15:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-17 11:00:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-17 11:00:00

OBV

30 Mins

BUY

2024-05-17 09:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-17 09:25:00

TURTLE SYSTEM 20

5 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

457

MBSB

MALAYSIA BUILDING SOCIETY BHD

445

PTRANS

PERAK TRANSIT BERHAD

402

HARTA

HARTALEGA HOLDINGS BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

374

NOTION

NOTION VTEC BHD

366

DNEX

DAGANG NEXCHANGE BERHAD

364

Daily Stocks

INGENIEU-WB

0.02

+0.015

685,109,300

HSI-CV8

0.165

+0.015

372,997,200

HSI-HUZ

0.175

-0.03

351,087,700

INGENIEU

0.095

+0.02

283,083,200

DNEX

0.45

+0.05

160,724,900

HSI-HU6

0.06

-0.01

158,098,900

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

113,496,400

DSONIC

0.525

+0.05

106,793,800

TOPGLOV

1.20

0.00

95,262,600

More active Stocks

MPI

36.92

+3.42

763,300

ALLIANZ-PA

24.38

+1.48

12,500

ALLIANZ

23.40

+1.32

92,000

HEIM

25.50

+0.74

357,000

KESM

6.60

+0.30

157,600

DKSH

5.27

+0.26

458,800

HUMEIND

3.47

+0.24

2,562,900

GCB

3.59

+0.20

6,913,700

HLIND

11.04

+0.20

872,300

YOCB

2.69

+0.20

675,400

More gainer Stocks

AJI

15.82

-0.30

239,600

UTDPLT

25.94

-0.26

143,900

PANAMY

19.46

-0.24

59,600

KLK

22.40

-0.12

635,700

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.39

-0.11

62,500

SAM

5.74

-0.10

661,300

CARZO

0.20

-0.10

66,400

HTPADU

2.43

-0.09

2,052,800

KLUANG

5.75

-0.09

32,300

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