[HEIM] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -4.95%
YoY- 13.3%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,801,685 1,596,956 1,685,668 1,703,545 1,519,948 1,399,893 1,345,532 4.98%
PBT 302,521 268,956 327,366 306,806 273,544 209,558 204,221 6.76%
Tax -75,629 -67,262 -81,840 -76,721 -70,474 -53,273 -51,425 6.63%
NP 226,892 201,693 245,526 230,085 203,069 156,285 152,796 6.80%
-
NP to SH 226,892 201,693 245,526 230,085 203,069 156,285 152,796 6.80%
-
Tax Rate 25.00% 25.01% 25.00% 25.01% 25.76% 25.42% 25.18% -
Total Cost 1,574,793 1,395,262 1,440,141 1,473,460 1,316,878 1,243,608 1,192,736 4.73%
-
Net Worth 392,720 371,580 398,769 374,601 516,636 465,203 444,127 -2.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 80,558 80,559 80,559 281,958 40,283 40,277 40,283 12.23%
Div Payout % 35.51% 39.94% 32.81% 122.55% 19.84% 25.77% 26.36% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 392,720 371,580 398,769 374,601 516,636 465,203 444,127 -2.02%
NOSH 302,093 302,098 302,098 302,098 302,126 302,080 302,127 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.59% 12.63% 14.57% 13.51% 13.36% 11.16% 11.36% -
ROE 57.77% 54.28% 61.57% 61.42% 39.31% 33.60% 34.40% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 596.40 528.62 557.99 563.90 503.08 463.42 445.35 4.98%
EPS 75.11 66.76 81.28 76.16 67.21 51.73 50.57 6.81%
DPS 26.67 26.67 26.67 93.33 13.33 13.33 13.33 12.24%
NAPS 1.30 1.23 1.32 1.24 1.71 1.54 1.47 -2.02%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 596.39 528.62 557.99 563.90 503.13 463.39 445.40 4.98%
EPS 75.11 66.76 81.28 76.16 67.22 51.73 50.58 6.80%
DPS 26.67 26.67 26.67 93.33 13.33 13.33 13.33 12.24%
NAPS 1.30 1.23 1.32 1.24 1.7102 1.5399 1.4701 -2.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 14.20 14.08 18.36 13.08 9.62 6.93 5.60 -
P/RPS 2.38 2.66 3.29 2.32 1.91 1.50 1.26 11.17%
P/EPS 18.91 21.09 22.59 17.17 14.31 13.39 11.07 9.33%
EY 5.29 4.74 4.43 5.82 6.99 7.47 9.03 -8.52%
DY 1.88 1.89 1.45 7.14 1.39 1.92 2.38 -3.85%
P/NAPS 10.92 11.45 13.91 10.55 5.63 4.50 3.81 19.17%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 09/05/14 14/05/13 23/05/12 05/05/11 07/05/10 15/05/09 -
Price 14.80 14.30 20.74 13.00 10.24 6.91 5.95 -
P/RPS 2.48 2.71 3.72 2.31 2.04 1.49 1.34 10.79%
P/EPS 19.71 21.42 25.52 17.07 15.24 13.36 11.77 8.96%
EY 5.07 4.67 3.92 5.86 6.56 7.49 8.50 -8.24%
DY 1.80 1.86 1.29 7.18 1.30 1.93 2.24 -3.57%
P/NAPS 11.38 11.63 15.71 10.48 5.99 4.49 4.05 18.78%

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