[HEIM] QoQ TTM Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	2,700,804	2,821,615	2,896,949	2,855,065	2,755,718	2,425,098	2,129,944	17.13%
YoY %	-4.28%	-2.60%	1.47%	3.61%	13.63%	13.86%	-	-
Horiz. %	126.80%	132.47%	136.01%	134.04%	129.38%	113.86%	100.00%	-
PBT	533,052	575,162	584,030	594,500	564,693	474,466	379,837	25.32%
YoY %	-7.32%	-1.52%	-1.76%	5.28%	19.02%	24.91%	-	-
Horiz. %	140.34%	151.42%	153.76%	156.51%	148.67%	124.91%	100.00%	-
Tax	-140,690	-161,391	-174,660	-181,676	-160,655	-128,146	-94,315	30.52%
YoY %	12.83%	7.60%	3.86%	-13.08%	-25.37%	-35.87%	-	-
Horiz. %	149.17%	171.12%	185.19%	192.63%	170.34%	135.87%	100.00%	-
NP	392,362	413,771	409,370	412,824	404,038	346,320	285,522	23.57%
YoY %	-5.17%	1.08%	-0.84%	2.17%	16.67%	21.29%	-	-
Horiz. %	137.42%	144.92%	143.38%	144.59%	141.51%	121.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,362	413,771	409,370	412,824	404,038	346,320	285,522	23.57%
YoY %	-5.17%	1.08%	-0.84%	2.17%	16.67%	21.29%	-	-
Horiz. %	137.42%	144.92%	143.38%	144.59%	141.51%	121.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.39%	28.06%	29.91%	30.56%	28.45%	27.01%	24.83%	-
YoY %	-5.95%	-6.19%	-2.13%	7.42%	5.33%	8.78%	-	-
Horiz. %	106.28%	113.01%	120.46%	123.08%	114.58%	108.78%	100.00%	-
Total Cost	2,308,442	2,407,844	2,487,579	2,442,241	2,351,680	2,078,778	1,844,422	16.12%
YoY %	-4.13%	-3.21%	1.86%	3.85%	13.13%	12.71%	-	-
Horiz. %	125.16%	130.55%	134.87%	132.41%	127.50%	112.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	359,496	392,727	598,154	489,398	383,664	395,748	510,545	-20.83%
YoY %	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-22.49%	-	-
Horiz. %	70.41%	76.92%	117.16%	95.86%	75.15%	77.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	416,895	416,895	416,895	416,895	320,223	320,223	244,699	42.60%
YoY %	0.00%	0.00%	0.00%	30.19%	0.00%	30.86%	-	-
Horiz. %	170.37%	170.37%	170.37%	170.37%	130.86%	130.86%	100.00%	-
Div Payout %	106.25%	100.76%	101.84%	100.99%	79.26%	92.46%	85.70%	-
YoY %	5.45%	-1.06%	0.84%	27.42%	-14.28%	7.89%	-	-
Horiz. %	123.98%	117.57%	118.83%	117.84%	92.49%	107.89%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	359,496	392,727	598,154	489,398	383,664	395,748	510,545	-20.83%
YoY %	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-22.49%	-	-
Horiz. %	70.41%	76.92%	117.16%	95.86%	75.15%	77.51%	100.00%	-
NOSH	302,098	302,098	302,098	302,098	302,098	302,098	302,098	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	14.53%	14.66%	14.13%	14.46%	14.66%	14.28%	13.41%	-
YoY %	-0.89%	3.75%	-2.28%	-1.36%	2.66%	6.49%	-	-
Horiz. %	108.35%	109.32%	105.37%	107.83%	109.32%	106.49%	100.00%	-
ROE	109.14%	105.36%	68.44%	84.35%	105.31%	87.51%	55.92%	-
YoY %	3.59%	53.95%	-18.86%	-19.90%	20.34%	56.49%	-	-
Horiz. %	195.17%	188.41%	122.39%	150.84%	188.32%	156.49%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	894.02	934.01	958.94	945.08	912.19	802.75	705.05	17.13%
YoY %	-4.28%	-2.60%	1.47%	3.61%	13.63%	13.86%	-	-
Horiz. %	126.80%	132.47%	136.01%	134.04%	129.38%	113.86%	100.00%	-
EPS	129.88	136.97	135.51	136.65	133.74	114.64	94.51	23.58%
YoY %	-5.18%	1.08%	-0.83%	2.18%	16.66%	21.30%	-	-
Horiz. %	137.42%	144.93%	143.38%	144.59%	141.51%	121.30%	100.00%	-
DPS	138.00	138.00	138.00	138.00	106.00	106.00	81.00	42.60%
YoY %	0.00%	0.00%	0.00%	30.19%	0.00%	30.86%	-	-
Horiz. %	170.37%	170.37%	170.37%	170.37%	130.86%	130.86%	100.00%	-
NAPS	1.19	1.30	1.98	1.62	1.27	1.31	1.69	-20.83%
YoY %	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-22.49%	-	-
Horiz. %	70.41%	76.92%	117.16%	95.86%	75.15%	77.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	894.02	934.01	958.94	945.08	912.19	802.75	705.05	17.13%
YoY %	-4.28%	-2.60%	1.47%	3.61%	13.63%	13.86%	-	-
Horiz. %	126.80%	132.47%	136.01%	134.04%	129.38%	113.86%	100.00%	-
EPS	129.88	136.97	135.51	136.65	133.74	114.64	94.51	23.58%
YoY %	-5.18%	1.08%	-0.83%	2.18%	16.66%	21.30%	-	-
Horiz. %	137.42%	144.93%	143.38%	144.59%	141.51%	121.30%	100.00%	-
DPS	138.00	138.00	138.00	138.00	106.00	106.00	81.00	42.60%
YoY %	0.00%	0.00%	0.00%	30.19%	0.00%	30.86%	-	-
Horiz. %	170.37%	170.37%	170.37%	170.37%	130.86%	130.86%	100.00%	-
NAPS	1.19	1.30	1.98	1.62	1.27	1.31	1.69	-20.83%
YoY %	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-22.49%	-	-
Horiz. %	70.41%	76.92%	117.16%	95.86%	75.15%	77.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	24.32	26.10	26.50	25.20	23.88	23.02	22.48	-
P/RPS	2.72	2.79	2.76	2.67	2.62	2.87	3.19	-10.07%
YoY %	-2.51%	1.09%	3.37%	1.91%	-8.71%	-10.03%	-	-
Horiz. %	85.27%	87.46%	86.52%	83.70%	82.13%	89.97%	100.00%	-
P/EPS	18.73	19.06	19.56	18.44	17.86	20.08	23.79	-14.72%
YoY %	-1.73%	-2.56%	6.07%	3.25%	-11.06%	-15.59%	-	-
Horiz. %	78.73%	80.12%	82.22%	77.51%	75.07%	84.41%	100.00%	-
EY	5.34	5.25	5.11	5.42	5.60	4.98	4.20	17.34%
YoY %	1.71%	2.74%	-5.72%	-3.21%	12.45%	18.57%	-	-
Horiz. %	127.14%	125.00%	121.67%	129.05%	133.33%	118.57%	100.00%	-
DY	5.67	5.29	5.21	5.48	4.44	4.60	3.60	35.33%
YoY %	7.18%	1.54%	-4.93%	23.42%	-3.48%	27.78%	-	-
Horiz. %	157.50%	146.94%	144.72%	152.22%	123.33%	127.78%	100.00%	-
P/NAPS	20.44	20.08	13.38	15.56	18.80	17.57	13.30	33.13%
YoY %	1.79%	50.07%	-14.01%	-17.23%	7.00%	32.11%	-	-
Horiz. %	153.68%	150.98%	100.60%	116.99%	141.35%	132.11%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	15/08/23	11/05/23	24/02/23	08/11/22	12/08/22	11/05/22	-
Price	23.38	25.82	28.40	27.48	23.44	24.40	23.32	-
P/RPS	2.62	2.76	2.96	2.91	2.57	3.04	3.31	-14.41%
YoY %	-5.07%	-6.76%	1.72%	13.23%	-15.46%	-8.16%	-	-
Horiz. %	79.15%	83.38%	89.43%	87.92%	77.64%	91.84%	100.00%	-
P/EPS	18.00	18.85	20.96	20.11	17.53	21.28	24.67	-18.93%
YoY %	-4.51%	-10.07%	4.23%	14.72%	-17.62%	-13.74%	-	-
Horiz. %	72.96%	76.41%	84.96%	81.52%	71.06%	86.26%	100.00%	-
EY	5.56	5.30	4.77	4.97	5.71	4.70	4.05	23.49%
YoY %	4.91%	11.11%	-4.02%	-12.96%	21.49%	16.05%	-	-
Horiz. %	137.28%	130.86%	117.78%	122.72%	140.99%	116.05%	100.00%	-
DY	5.90	5.34	4.86	5.02	4.52	4.34	3.47	42.41%
YoY %	10.49%	9.88%	-3.19%	11.06%	4.15%	25.07%	-	-
Horiz. %	170.03%	153.89%	140.06%	144.67%	130.26%	125.07%	100.00%	-
P/NAPS	19.65	19.86	14.34	16.96	18.46	18.63	13.80	26.54%
YoY %	-1.06%	38.49%	-15.45%	-8.13%	-0.91%	35.00%	-	-
Horiz. %	142.39%	143.91%	103.91%	122.90%	133.77%	135.00%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:50:00

EMA 5

10 Mins

BUY

2024-05-02 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-02 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-02 16:50:00

EMA 5

5 Mins

BUY

2024-05-02 16:50:00

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

PTRANS

PERAK TRANSIT BERHAD

387

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

HLIND

HONG LEONG INDUSTRIES BHD

358

YTLPOWR

YTL POWER INTERNATIONAL BHD

323

MYEG

MY E.G. SERVICES BHD

269

CAPITALA

CAPITAL A BERHAD

265

DNEX

DAGANG NEXCHANGE BERHAD

223

PBBANK

PUBLIC BANK BHD

210

YTL

YTL CORPORATION BHD

181

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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