[HEIM] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	2,545,490	2,751,172	1,716,012	1,657,841	2,186,998	1,823,188	1,756,370	6.37%
YoY %	-7.48%	60.32%	3.51%	-24.20%	19.95%	3.80%	-	-
Horiz. %	144.93%	156.64%	97.70%	94.39%	124.52%	103.80%	100.00%	-
PBT	505,128	587,058	262,704	175,097	389,334	313,832	320,104	7.89%
YoY %	-13.96%	123.47%	50.03%	-55.03%	24.06%	-1.96%	-	-
Horiz. %	157.80%	183.40%	82.07%	54.70%	121.63%	98.04%	100.00%	-
Tax	-121,490	-176,138	-62,930	-41,732	-93,600	-70,466	-84,874	6.15%
YoY %	31.03%	-179.90%	-50.80%	55.41%	-32.83%	16.98%	-	-
Horiz. %	143.14%	207.53%	74.15%	49.17%	110.28%	83.02%	100.00%	-
NP	383,637	410,920	199,773	133,365	295,734	243,365	235,229	8.48%
YoY %	-6.64%	105.69%	49.79%	-54.90%	21.52%	3.46%	-	-
Horiz. %	163.09%	174.69%	84.93%	56.70%	125.72%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	383,637	410,920	199,773	133,365	295,734	243,365	235,229	8.48%
YoY %	-6.64%	105.69%	49.79%	-54.90%	21.52%	3.46%	-	-
Horiz. %	163.09%	174.69%	84.93%	56.70%	125.72%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	30.00%	23.95%	23.83%	24.04%	22.45%	26.51%	-
YoY %	-19.83%	25.26%	0.50%	-0.87%	7.08%	-15.31%	-	-
Horiz. %	90.72%	113.16%	90.34%	89.89%	90.68%	84.69%	100.00%	-
Total Cost	2,161,853	2,340,252	1,516,238	1,524,476	1,891,264	1,579,822	1,521,141	6.03%
YoY %	-7.62%	54.35%	-0.54%	-19.39%	19.71%	3.86%	-	-
Horiz. %	142.12%	153.85%	99.68%	100.22%	124.33%	103.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	359,496	383,664	299,077	296,056	302,098	271,888	265,846	5.15%
YoY %	-6.30%	28.28%	1.02%	-2.00%	11.11%	2.27%	-	-
Horiz. %	135.23%	144.32%	112.50%	111.36%	113.64%	102.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	161,118	161,118	60,419	-	169,174	161,118	161,118	0.00%
YoY %	0.00%	166.67%	0.00%	-	5.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	37.50%	-	105.00%	100.00%	100.00%	-
Div Payout %	42.00%	39.21%	30.24%	-	57.20%	66.20%	68.49%	-
YoY %	7.12%	29.66%	0.00%	-	-13.60%	-3.34%	-	-
Horiz. %	61.32%	57.25%	44.15%	-	83.52%	96.66%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	359,496	383,664	299,077	296,056	302,098	271,888	265,846	5.15%
YoY %	-6.30%	28.28%	1.02%	-2.00%	11.11%	2.27%	-	-
Horiz. %	135.23%	144.32%	112.50%	111.36%	113.64%	102.27%	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	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	15.07%	14.94%	11.64%	8.04%	13.52%	13.35%	13.39%	-
YoY %	0.87%	28.35%	44.78%	-40.53%	1.27%	-0.30%	-	-
Horiz. %	112.55%	111.58%	86.93%	60.04%	100.97%	99.70%	100.00%	-
ROE	106.72%	107.10%	66.80%	45.05%	97.89%	89.51%	88.48%	-
YoY %	-0.35%	60.33%	48.28%	-53.98%	9.36%	1.16%	-	-
Horiz. %	120.61%	121.04%	75.50%	50.92%	110.64%	101.16%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	842.60	910.69	568.03	548.78	723.94	603.51	581.39	6.37%
YoY %	-7.48%	60.32%	3.51%	-24.20%	19.95%	3.80%	-	-
Horiz. %	144.93%	156.64%	97.70%	94.39%	124.52%	103.80%	100.00%	-
EPS	126.99	136.03	66.13	44.15	97.89	80.56	77.87	8.48%
YoY %	-6.65%	105.70%	49.78%	-54.90%	21.51%	3.45%	-	-
Horiz. %	163.08%	174.69%	84.92%	56.70%	125.71%	103.45%	100.00%	-
DPS	53.33	53.33	20.00	0.00	56.00	53.33	53.33	0.00%
YoY %	0.00%	166.65%	0.00%	0.00%	5.01%	0.00%	-	-
Horiz. %	100.00%	100.00%	37.50%	0.00%	105.01%	100.00%	100.00%	-
NAPS	1.19	1.27	0.99	0.98	1.00	0.90	0.88	5.15%
YoY %	-6.30%	28.28%	1.02%	-2.00%	11.11%	2.27%	-	-
Horiz. %	135.23%	144.32%	112.50%	111.36%	113.64%	102.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	842.60	910.69	568.03	548.78	723.94	603.51	581.39	6.37%
YoY %	-7.48%	60.32%	3.51%	-24.20%	19.95%	3.80%	-	-
Horiz. %	144.93%	156.64%	97.70%	94.39%	124.52%	103.80%	100.00%	-
EPS	126.99	136.03	66.13	44.15	97.89	80.56	77.87	8.48%
YoY %	-6.65%	105.70%	49.78%	-54.90%	21.51%	3.45%	-	-
Horiz. %	163.08%	174.69%	84.92%	56.70%	125.71%	103.45%	100.00%	-
DPS	53.33	53.33	20.00	0.00	56.00	53.33	53.33	0.00%
YoY %	0.00%	166.65%	0.00%	0.00%	5.01%	0.00%	-	-
Horiz. %	100.00%	100.00%	37.50%	0.00%	105.01%	100.00%	100.00%	-
NAPS	1.19	1.27	0.99	0.98	1.00	0.90	0.88	5.15%
YoY %	-6.30%	28.28%	1.02%	-2.00%	11.11%	2.27%	-	-
Horiz. %	135.23%	144.32%	112.50%	111.36%	113.64%	102.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	24.32	23.88	23.10	20.66	24.00	20.12	18.60	-
P/RPS	2.89	2.62	4.07	3.76	3.32	3.33	3.20	-1.68%
YoY %	10.31%	-35.63%	8.24%	13.25%	-0.30%	4.06%	-	-
Horiz. %	90.31%	81.88%	127.19%	117.50%	103.75%	104.06%	100.00%	-
P/EPS	19.15	17.56	34.93	46.80	24.52	24.98	23.89	-3.61%
YoY %	9.05%	-49.73%	-25.36%	90.86%	-1.84%	4.56%	-	-
Horiz. %	80.16%	73.50%	146.21%	195.90%	102.64%	104.56%	100.00%	-
EY	5.22	5.70	2.86	2.14	4.08	4.00	4.19	3.72%
YoY %	-8.42%	99.30%	33.64%	-47.55%	2.00%	-4.53%	-	-
Horiz. %	124.58%	136.04%	68.26%	51.07%	97.37%	95.47%	100.00%	-
DY	2.19	2.23	0.87	0.00	2.33	2.65	2.87	-4.40%
YoY %	-1.79%	156.32%	0.00%	0.00%	-12.08%	-7.67%	-	-
Horiz. %	76.31%	77.70%	30.31%	0.00%	81.18%	92.33%	100.00%	-
P/NAPS	20.44	18.80	23.33	21.08	24.00	22.36	21.14	-0.55%
YoY %	8.72%	-19.42%	10.67%	-12.17%	7.33%	5.77%	-	-
Horiz. %	96.69%	88.93%	110.36%	99.72%	113.53%	105.77%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	08/11/22	11/11/21	26/11/20	28/11/19	31/10/18	21/11/17	-
Price	23.38	23.44	22.10	21.00	25.90	18.00	17.32	-
P/RPS	2.77	2.57	3.89	3.83	3.58	2.98	2.98	-1.20%
YoY %	7.78%	-33.93%	1.57%	6.98%	20.13%	0.00%	-	-
Horiz. %	92.95%	86.24%	130.54%	128.52%	120.13%	100.00%	100.00%	-
P/EPS	18.41	17.23	33.42	47.57	26.46	22.34	22.24	-3.09%
YoY %	6.85%	-48.44%	-29.75%	79.78%	18.44%	0.45%	-	-
Horiz. %	82.78%	77.47%	150.27%	213.89%	118.97%	100.45%	100.00%	-
EY	5.43	5.80	2.99	2.10	3.78	4.48	4.50	3.17%
YoY %	-6.38%	93.98%	42.38%	-44.44%	-15.63%	-0.44%	-	-
Horiz. %	120.67%	128.89%	66.44%	46.67%	84.00%	99.56%	100.00%	-
DY	2.28	2.28	0.90	0.00	2.16	2.96	3.08	-4.88%
YoY %	0.00%	153.33%	0.00%	0.00%	-27.03%	-3.90%	-	-
Horiz. %	74.03%	74.03%	29.22%	0.00%	70.13%	96.10%	100.00%	-
P/NAPS	19.65	18.46	22.32	21.43	25.90	20.00	19.68	-0.02%
YoY %	6.45%	-17.29%	4.15%	-17.26%	29.50%	1.63%	-	-
Horiz. %	99.85%	93.80%	113.41%	108.89%	131.61%	101.63%	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 - 5 July 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

956

GENTING

GENTING BHD

422

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

JCY

JCY INTERNATIONAL BERHAD

392

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

287

MAYBANK

MALAYAN BANKING BHD

272

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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