[HEIM] QoQ TTM Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	1,770,026	1,822,961	1,880,761	1,827,789	1,847,973	1,786,082	1,764,502	0.20%
YoY %	-2.90%	-3.07%	2.90%	-1.09%	3.47%	1.22%	-	-
Horiz. %	100.31%	103.31%	106.59%	103.59%	104.73%	101.22%	100.00%	-
PBT	342,675	341,362	347,080	342,716	351,963	337,853	320,256	4.61%
YoY %	0.38%	-1.65%	1.27%	-2.63%	4.18%	5.49%	-	-
Horiz. %	107.00%	106.59%	108.38%	107.01%	109.90%	105.49%	100.00%	-
Tax	-70,523	-69,915	-73,757	-83,233	-86,301	-89,043	-82,840	-10.18%
YoY %	-0.87%	5.21%	11.38%	3.55%	3.08%	-7.49%	-	-
Horiz. %	85.13%	84.40%	89.04%	100.47%	104.18%	107.49%	100.00%	-
NP	272,152	271,447	273,323	259,483	265,662	248,810	237,416	9.53%
YoY %	0.26%	-0.69%	5.33%	-2.33%	6.77%	4.80%	-	-
Horiz. %	114.63%	114.33%	115.12%	109.29%	111.90%	104.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	272,152	271,447	273,323	259,483	265,662	248,810	237,416	9.53%
YoY %	0.26%	-0.69%	5.33%	-2.33%	6.77%	4.80%	-	-
Horiz. %	114.63%	114.33%	115.12%	109.29%	111.90%	104.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.58%	20.48%	21.25%	24.29%	24.52%	26.36%	25.87%	-
YoY %	0.49%	-3.62%	-12.52%	-0.94%	-6.98%	1.89%	-	-
Horiz. %	79.55%	79.17%	82.14%	93.89%	94.78%	101.89%	100.00%	-
Total Cost	1,497,874	1,551,514	1,607,438	1,568,306	1,582,311	1,537,272	1,527,086	-1.28%
YoY %	-3.46%	-3.48%	2.50%	-0.89%	2.93%	0.67%	-	-
Horiz. %	98.09%	101.60%	105.26%	102.70%	103.62%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,244	441,063	392,727	286,993	335,328	274,941	374,601	-9.37%
YoY %	-26.71%	12.31%	36.84%	-14.41%	21.96%	-26.60%	-	-
Horiz. %	86.29%	117.74%	104.84%	76.61%	89.52%	73.40%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	302,098	286,993	286,993	256,783	256,783	305,118	305,118	-0.66%
YoY %	5.26%	0.00%	11.76%	0.00%	-15.84%	0.00%	-	-
Horiz. %	99.01%	94.06%	94.06%	84.16%	84.16%	100.00%	100.00%	-
Div Payout %	111.00%	105.73%	105.00%	98.96%	96.66%	122.63%	128.52%	-
YoY %	4.98%	0.70%	6.10%	2.38%	-21.18%	-4.58%	-	-
Horiz. %	86.37%	82.27%	81.70%	77.00%	75.21%	95.42%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	323,244	441,063	392,727	286,993	335,328	274,941	374,601	-9.37%
YoY %	-26.71%	12.31%	36.84%	-14.41%	21.96%	-26.60%	-	-
Horiz. %	86.29%	117.74%	104.84%	76.61%	89.52%	73.40%	100.00%	-
NOSH	302,098	302,098	302,098	302,098	302,098	302,133	302,098	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	15.38%	14.89%	14.53%	14.20%	14.38%	13.93%	13.46%	-
YoY %	3.29%	2.48%	2.32%	-1.25%	3.23%	3.49%	-	-
Horiz. %	114.26%	110.62%	107.95%	105.50%	106.84%	103.49%	100.00%	-
ROE	84.19%	61.54%	69.60%	90.41%	79.22%	90.50%	63.38%	-
YoY %	36.81%	-11.58%	-23.02%	14.13%	-12.46%	42.79%	-	-
Horiz. %	132.83%	97.10%	109.81%	142.65%	124.99%	142.79%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	585.91	603.43	622.57	605.03	611.71	591.16	584.08	0.20%
YoY %	-2.90%	-3.07%	2.90%	-1.09%	3.48%	1.21%	-	-
Horiz. %	100.31%	103.31%	106.59%	103.59%	104.73%	101.21%	100.00%	-
EPS	90.09	89.85	90.47	85.89	87.94	82.35	78.59	9.54%
YoY %	0.27%	-0.69%	5.33%	-2.33%	6.79%	4.78%	-	-
Horiz. %	114.63%	114.33%	115.12%	109.29%	111.90%	104.78%	100.00%	-
DPS	100.00	95.00	95.00	85.00	85.00	101.00	101.00	-0.66%
YoY %	5.26%	0.00%	11.76%	0.00%	-15.84%	0.00%	-	-
Horiz. %	99.01%	94.06%	94.06%	84.16%	84.16%	100.00%	100.00%	-
NAPS	1.07	1.46	1.30	0.95	1.11	0.91	1.24	-9.37%
YoY %	-26.71%	12.31%	36.84%	-14.41%	21.98%	-26.61%	-	-
Horiz. %	86.29%	117.74%	104.84%	76.61%	89.52%	73.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	585.91	603.43	622.57	605.03	611.71	591.23	584.08	0.20%
YoY %	-2.90%	-3.07%	2.90%	-1.09%	3.46%	1.22%	-	-
Horiz. %	100.31%	103.31%	106.59%	103.59%	104.73%	101.22%	100.00%	-
EPS	90.09	89.85	90.47	85.89	87.94	82.36	78.59	9.54%
YoY %	0.27%	-0.69%	5.33%	-2.33%	6.78%	4.80%	-	-
Horiz. %	114.63%	114.33%	115.12%	109.29%	111.90%	104.80%	100.00%	-
DPS	100.00	95.00	95.00	85.00	85.00	101.00	101.00	-0.66%
YoY %	5.26%	0.00%	11.76%	0.00%	-15.84%	0.00%	-	-
Horiz. %	99.01%	94.06%	94.06%	84.16%	84.16%	100.00%	100.00%	-
NAPS	1.07	1.46	1.30	0.95	1.11	0.9101	1.24	-9.37%
YoY %	-26.71%	12.31%	36.84%	-14.41%	21.96%	-26.60%	-	-
Horiz. %	86.29%	117.74%	104.84%	76.61%	89.52%	73.40%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	18.50	17.90	16.38	17.74	15.14	14.02	13.24	-
P/RPS	3.16	2.97	2.63	2.93	2.48	2.37	2.27	24.69%
YoY %	6.40%	12.93%	-10.24%	18.15%	4.64%	4.41%	-	-
Horiz. %	139.21%	130.84%	115.86%	129.07%	109.25%	104.41%	100.00%	-
P/EPS	20.54	19.92	18.10	20.65	17.22	17.02	16.85	14.12%
YoY %	3.11%	10.06%	-12.35%	19.92%	1.18%	1.01%	-	-
Horiz. %	121.90%	118.22%	107.42%	122.55%	102.20%	101.01%	100.00%	-
EY	4.87	5.02	5.52	4.84	5.81	5.87	5.94	-12.41%
YoY %	-2.99%	-9.06%	14.05%	-16.70%	-1.02%	-1.18%	-	-
Horiz. %	81.99%	84.51%	92.93%	81.48%	97.81%	98.82%	100.00%	-
DY	5.41	5.31	5.80	4.79	5.61	7.20	7.63	-20.50%
YoY %	1.88%	-8.45%	21.09%	-14.62%	-22.08%	-5.64%	-	-
Horiz. %	70.90%	69.59%	76.02%	62.78%	73.53%	94.36%	100.00%	-
P/NAPS	17.29	12.26	12.60	18.67	13.64	15.41	10.68	37.91%
YoY %	41.03%	-2.70%	-32.51%	36.88%	-11.49%	44.29%	-	-
Horiz. %	161.89%	114.79%	117.98%	174.81%	127.72%	144.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	26/07/17	12/04/17	15/02/17	20/10/16	18/07/16	12/04/16	19/01/16	-
Price	17.64	18.38	15.92	16.82	16.92	13.82	13.08	-
P/RPS	3.01	3.05	2.56	2.78	2.77	2.34	2.24	21.79%
YoY %	-1.31%	19.14%	-7.91%	0.36%	18.38%	4.46%	-	-
Horiz. %	134.37%	136.16%	114.29%	124.11%	123.66%	104.46%	100.00%	-
P/EPS	19.58	20.46	17.60	19.58	19.24	16.78	16.64	11.46%
YoY %	-4.30%	16.25%	-10.11%	1.77%	14.66%	0.84%	-	-
Horiz. %	117.67%	122.96%	105.77%	117.67%	115.62%	100.84%	100.00%	-
EY	5.11	4.89	5.68	5.11	5.20	5.96	6.01	-10.25%
YoY %	4.50%	-13.91%	11.15%	-1.73%	-12.75%	-0.83%	-	-
Horiz. %	85.02%	81.36%	94.51%	85.02%	86.52%	99.17%	100.00%	-
DY	5.67	5.17	5.97	5.05	5.02	7.31	7.72	-18.61%
YoY %	9.67%	-13.40%	18.22%	0.60%	-31.33%	-5.31%	-	-
Horiz. %	73.45%	66.97%	77.33%	65.41%	65.03%	94.69%	100.00%	-
P/NAPS	16.49	12.59	12.25	17.71	15.24	15.19	10.55	34.71%
YoY %	30.98%	2.78%	-30.83%	16.21%	0.33%	43.98%	-	-
Horiz. %	156.30%	119.34%	116.11%	167.87%	144.45%	143.98%	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 - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 10:00:00

EMA 5

30 Mins

SELL

2024-05-10 10:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-10 10:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-10 10:00:00

ADX

10 Mins

SELL

2024-05-10 09:10:00

EMA 5

10 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

322

MYEG

MY E.G. SERVICES BHD

321

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

319

VSTECS

VSTECS BERHAD

289

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

PBBANK

PUBLIC BANK BHD

204

DNEX

DAGANG NEXCHANGE BERHAD

199

SNS

SNS NETWORK TECHNOLOGY BERHAD

198

Daily Stocks

HSI-CXG

0.19

+0.025

151,225,300

HSI-HUT

0.16

-0.03

100,826,700

MRCB

0.71

+0.02

61,081,600

PMHLDG

0.28

-0.015

60,843,400

ICONIC

0.125

+0.005

49,448,000

CLASSITA

0.04

0.00

43,862,600

ICONIC-WA

0.045

0.00

43,442,400

AHB

0.165

+0.02

41,549,700

HSI-HS2

0.075

-0.02

37,273,000

SNS

0.50

-0.03

37,084,500

More active Stocks

SBAGAN

5.60

+0.63

412,600

KLUANG

5.28

+0.47

125,400

MCEHLDG

1.99

+0.28

5,355,100

KUCHAI

2.11

+0.28

938,500

MCEHLDG-WA

1.27

+0.18

1,473,200

SAM

5.52

+0.15

395,800

KOBAY

2.06

+0.13

4,264,700

CHINAETF-MYR

4.83

+0.13

203,500

HSI-CVR

1.37

+0.13

4,000

HSI-CVH

1.03

+0.12

392,800

More gainer Stocks

DLADY

32.12

-1.26

44,400

HEIM

23.62

-0.28

15,700

HSI-HS6

0.405

-0.16

160,000

AJI

19.12

-0.16

102,800

PETGAS

18.10

-0.16

29,500

UTDPLT

25.36

-0.14

140,400

MPI

30.86

-0.14

23,600

NSOP

3.76

-0.14

1,000

PPB

15.68

-0.12

81,800

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