[HEIM] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	1,676,348	1,623,687	1,488,720	1,358,633	1,285,423	1,194,602	1,072,112	7.72%
YoY %	3.24%	9.07%	9.57%	5.70%	7.60%	11.43%	-	-
Horiz. %	156.36%	151.45%	138.86%	126.72%	119.90%	111.43%	100.00%	-
PBT	288,736	276,981	242,883	204,991	191,178	168,898	152,159	11.25%
YoY %	4.24%	14.04%	18.48%	7.23%	13.19%	11.00%	-	-
Horiz. %	189.76%	182.03%	159.62%	134.72%	125.64%	111.00%	100.00%	-
Tax	-71,132	-69,582	-61,505	-52,300	-49,190	-43,041	-39,598	10.24%
YoY %	-2.23%	-13.13%	-17.60%	-6.32%	-14.29%	-8.69%	-	-
Horiz. %	179.64%	175.72%	155.32%	132.08%	124.22%	108.69%	100.00%	-
NP	217,604	207,399	181,378	152,691	141,988	125,857	112,561	11.60%
YoY %	4.92%	14.35%	18.79%	7.54%	12.82%	11.81%	-	-
Horiz. %	193.32%	184.25%	161.14%	135.65%	126.14%	111.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	217,604	207,399	181,378	152,691	141,988	125,857	112,561	11.60%
YoY %	4.92%	14.35%	18.79%	7.54%	12.82%	11.81%	-	-
Horiz. %	193.32%	184.25%	161.14%	135.65%	126.14%	111.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.64%	25.12%	25.32%	25.51%	25.73%	25.48%	26.02%	-
YoY %	-1.91%	-0.79%	-0.74%	-0.86%	0.98%	-2.08%	-	-
Horiz. %	94.70%	96.54%	97.31%	98.04%	98.89%	97.92%	100.00%	-
Total Cost	1,458,744	1,416,288	1,307,342	1,205,942	1,143,435	1,068,745	959,551	7.22%
YoY %	3.00%	8.33%	8.41%	5.47%	6.99%	11.38%	-	-
Horiz. %	152.02%	147.60%	136.25%	125.68%	119.16%	111.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,538	380,643	516,582	471,305	441,069	410,862	383,662	-0.80%
YoY %	-3.97%	-26.32%	9.61%	6.86%	7.35%	7.09%	-	-
Horiz. %	95.28%	99.21%	134.65%	122.84%	114.96%	107.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	206,937	377,622	163,131	135,953	123,861	132,926	135,943	7.24%
YoY %	-45.20%	131.48%	19.99%	9.76%	-6.82%	-2.22%	-	-
Horiz. %	152.22%	277.78%	120.00%	100.01%	91.11%	97.78%	100.00%	-
Div Payout %	95.10%	182.08%	89.94%	89.04%	87.23%	105.62%	120.77%	-
YoY %	-47.77%	102.45%	1.01%	2.07%	-17.41%	-12.54%	-	-
Horiz. %	78.74%	150.77%	74.47%	73.73%	72.23%	87.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	365,538	380,643	516,582	471,305	441,069	410,862	383,662	-0.80%
YoY %	-3.97%	-26.32%	9.61%	6.86%	7.35%	7.09%	-	-
Horiz. %	95.28%	99.21%	134.65%	122.84%	114.96%	107.09%	100.00%	-
NOSH	302,098	302,098	302,095	302,119	302,102	302,105	302,096	0.00%
YoY %	0.00%	0.00%	-0.01%	0.01%	-0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	12.98%	12.77%	12.18%	11.24%	11.05%	10.54%	10.50%	-
YoY %	1.64%	4.84%	8.36%	1.72%	4.84%	0.38%	-	-
Horiz. %	123.62%	121.62%	116.00%	107.05%	105.24%	100.38%	100.00%	-
ROE	59.53%	54.49%	35.11%	32.40%	32.19%	30.63%	29.34%	-
YoY %	9.25%	55.20%	8.36%	0.65%	5.09%	4.40%	-	-
Horiz. %	202.90%	185.72%	119.67%	110.43%	109.71%	104.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	554.90	537.47	492.80	449.70	425.49	395.43	354.89	7.72%
YoY %	3.24%	9.06%	9.58%	5.69%	7.60%	11.42%	-	-
Horiz. %	156.36%	151.45%	138.86%	126.72%	119.89%	111.42%	100.00%	-
EPS	72.03	68.65	60.04	50.54	47.00	41.66	37.26	11.60%
YoY %	4.92%	14.34%	18.80%	7.53%	12.82%	11.81%	-	-
Horiz. %	193.32%	184.25%	161.14%	135.64%	126.14%	111.81%	100.00%	-
DPS	68.50	125.00	54.00	45.00	41.00	44.00	45.00	7.24%
YoY %	-45.20%	131.48%	20.00%	9.76%	-6.82%	-2.22%	-	-
Horiz. %	152.22%	277.78%	120.00%	100.00%	91.11%	97.78%	100.00%	-
NAPS	1.21	1.26	1.71	1.56	1.46	1.36	1.27	-0.80%
YoY %	-3.97%	-26.32%	9.62%	6.85%	7.35%	7.09%	-	-
Horiz. %	95.28%	99.21%	134.65%	122.83%	114.96%	107.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 301,989
RPS	554.90	537.47	492.79	449.73	425.50	395.44	354.89	7.72%
YoY %	3.24%	9.07%	9.57%	5.69%	7.60%	11.43%	-	-
Horiz. %	156.36%	151.45%	138.86%	126.72%	119.90%	111.43%	100.00%	-
EPS	72.03	68.65	60.04	50.54	47.00	41.66	37.26	11.60%
YoY %	4.92%	14.34%	18.80%	7.53%	12.82%	11.81%	-	-
Horiz. %	193.32%	184.25%	161.14%	135.64%	126.14%	111.81%	100.00%	-
DPS	68.50	125.00	54.00	45.00	41.00	44.00	45.00	7.24%
YoY %	-45.20%	131.48%	20.00%	9.76%	-6.82%	-2.22%	-	-
Horiz. %	152.22%	277.78%	120.00%	100.00%	91.11%	97.78%	100.00%	-
NAPS	1.21	1.26	1.71	1.5601	1.46	1.36	1.27	-0.80%
YoY %	-3.97%	-26.32%	9.61%	6.86%	7.35%	7.09%	-	-
Horiz. %	95.28%	99.21%	134.65%	122.84%	114.96%	107.09%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	19.06	13.36	10.14	7.70	6.10	5.25	5.90	-
P/RPS	3.43	2.49	2.06	1.71	1.43	1.33	1.66	12.84%
YoY %	37.75%	20.87%	20.47%	19.58%	7.52%	-19.88%	-	-
Horiz. %	206.63%	150.00%	124.10%	103.01%	86.14%	80.12%	100.00%	-
P/EPS	26.46	19.46	16.89	15.24	12.98	12.60	15.83	8.93%
YoY %	35.97%	15.22%	10.83%	17.41%	3.02%	-20.40%	-	-
Horiz. %	167.15%	122.93%	106.70%	96.27%	82.00%	79.60%	100.00%	-
EY	3.78	5.14	5.92	6.56	7.70	7.94	6.32	-8.20%
YoY %	-26.46%	-13.18%	-9.76%	-14.81%	-3.02%	25.63%	-	-
Horiz. %	59.81%	81.33%	93.67%	103.80%	121.84%	125.63%	100.00%	-
DY	3.59	9.36	5.33	5.84	6.72	8.38	7.63	-11.79%
YoY %	-61.65%	75.61%	-8.73%	-13.10%	-19.81%	9.83%	-	-
Horiz. %	47.05%	122.67%	69.86%	76.54%	88.07%	109.83%	100.00%	-
P/NAPS	15.75	10.60	5.93	4.94	4.18	3.86	4.65	22.52%
YoY %	48.58%	78.75%	20.04%	18.18%	8.29%	-16.99%	-	-
Horiz. %	338.71%	227.96%	127.53%	106.24%	89.89%	83.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	28/08/12	04/08/11	04/08/10	28/08/09	29/08/08	28/08/07	-
Price	18.00	15.76	10.86	8.10	6.54	5.35	5.75	-
P/RPS	3.24	2.93	2.20	1.80	1.54	1.35	1.62	12.23%
YoY %	10.58%	33.18%	22.22%	16.88%	14.07%	-16.67%	-	-
Horiz. %	200.00%	180.86%	135.80%	111.11%	95.06%	83.33%	100.00%	-
P/EPS	24.99	22.96	18.09	16.03	13.91	12.84	15.43	8.35%
YoY %	8.84%	26.92%	12.85%	15.24%	8.33%	-16.79%	-	-
Horiz. %	161.96%	148.80%	117.24%	103.89%	90.15%	83.21%	100.00%	-
EY	4.00	4.36	5.53	6.24	7.19	7.79	6.48	-7.71%
YoY %	-8.26%	-21.16%	-11.38%	-13.21%	-7.70%	20.22%	-	-
Horiz. %	61.73%	67.28%	85.34%	96.30%	110.96%	120.22%	100.00%	-
DY	3.81	7.93	4.97	5.56	6.27	8.22	7.83	-11.30%
YoY %	-51.95%	59.56%	-10.61%	-11.32%	-23.72%	4.98%	-	-
Horiz. %	48.66%	101.28%	63.47%	71.01%	80.08%	104.98%	100.00%	-
P/NAPS	14.88	12.51	6.35	5.19	4.48	3.93	4.53	21.90%
YoY %	18.94%	97.01%	22.35%	15.85%	13.99%	-13.25%	-	-
Horiz. %	328.48%	276.16%	140.18%	114.57%	98.90%	86.75%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

286

PTRANS

PERAK TRANSIT BERHAD

256

GENTING

GENTING BHD

135

DSONIC

DATASONIC GROUP BERHAD

119

YTLPOWR

YTL POWER INTERNATIONAL BHD

117

DUFU

DUFU TECHNOLOGY CORP. BHD

113

MAHSING

MAH SING GROUP BHD

101

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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