[HEIM] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -19.35%
YoY- -50.73%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,806,024 1,889,928 1,794,247 1,762,396 1,923,381 2,052,163 2,310,996 -15.14%
PBT 264,421 277,680 220,520 198,716 251,450 307,060 416,541 -26.11%
Tax -60,418 -63,441 -49,748 -44,519 -60,258 -73,822 -99,414 -28.22%
NP 204,003 214,239 170,772 154,197 191,192 233,238 317,127 -25.46%
-
NP to SH 204,003 214,239 170,772 154,197 191,192 233,238 317,127 -25.46%
-
Tax Rate 22.85% 22.85% 22.56% 22.40% 23.96% 24.04% 23.87% -
Total Cost 1,602,021 1,675,689 1,623,475 1,608,199 1,732,189 1,818,925 1,993,869 -13.56%
-
Net Worth 299,077 293,035 422,937 350,433 296,056 432,000 450,126 -23.83%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 199,384 199,384 154,069 154,069 199,384 199,384 326,265 -27.96%
Div Payout % 97.74% 93.07% 90.22% 99.92% 104.29% 85.49% 102.88% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 299,077 293,035 422,937 350,433 296,056 432,000 450,126 -23.83%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.30% 11.34% 9.52% 8.75% 9.94% 11.37% 13.72% -
ROE 68.21% 73.11% 40.38% 44.00% 64.58% 53.99% 70.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 597.83 625.60 593.93 583.39 636.67 679.30 764.98 -15.14%
EPS 67.53 70.92 56.53 51.04 63.29 77.21 104.97 -25.45%
DPS 66.00 66.00 51.00 51.00 66.00 66.00 108.00 -27.96%
NAPS 0.99 0.97 1.40 1.16 0.98 1.43 1.49 -23.83%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 597.83 625.60 593.93 583.39 636.67 679.30 764.98 -15.14%
EPS 67.53 70.92 56.53 51.04 63.29 77.21 104.97 -25.45%
DPS 66.00 66.00 51.00 51.00 66.00 66.00 108.00 -27.96%
NAPS 0.99 0.97 1.40 1.16 0.98 1.43 1.49 -23.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 23.10 23.60 25.80 23.02 20.66 22.56 21.88 -
P/RPS 3.86 3.77 4.34 3.95 3.24 3.32 2.86 22.10%
P/EPS 34.21 33.28 45.64 45.10 32.64 29.22 20.84 39.11%
EY 2.92 3.00 2.19 2.22 3.06 3.42 4.80 -28.18%
DY 2.86 2.80 1.98 2.22 3.19 2.93 4.94 -30.51%
P/NAPS 23.33 24.33 18.43 19.84 21.08 15.78 14.68 36.14%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 11/11/21 25/08/21 20/05/21 18/02/21 26/11/20 13/08/20 19/05/20 -
Price 22.10 22.50 24.10 23.34 21.00 22.20 23.70 -
P/RPS 3.70 3.60 4.06 4.00 3.30 3.27 3.10 12.50%
P/EPS 32.73 31.73 42.63 45.73 33.18 28.75 22.58 28.05%
EY 3.06 3.15 2.35 2.19 3.01 3.48 4.43 -21.84%
DY 2.99 2.93 2.12 2.19 3.14 2.97 4.56 -24.50%
P/NAPS 22.32 23.20 17.21 20.12 21.43 15.52 15.91 25.29%

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

Post a Comment