[HEIM] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -71.07%
YoY- 12.49%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,823,188 1,756,370 1,913,819 1,801,685 1,596,956 1,685,668 1,703,545 1.04%
PBT 313,832 320,104 365,869 302,521 268,956 327,366 306,806 0.34%
Tax -70,466 -84,874 -89,370 -75,629 -67,262 -81,840 -76,721 -1.29%
NP 243,365 235,229 276,498 226,892 201,693 245,526 230,085 0.86%
-
NP to SH 243,365 235,229 276,498 226,892 201,693 245,526 230,085 0.86%
-
Tax Rate 22.45% 26.51% 24.43% 25.00% 25.01% 25.00% 25.01% -
Total Cost 1,579,822 1,521,141 1,637,320 1,574,793 1,395,262 1,440,141 1,473,460 1.07%
-
Net Worth 271,888 265,846 286,993 392,720 371,580 398,769 374,601 -4.80%
Dividend
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 161,118 161,118 2,200 80,558 80,559 80,559 281,958 -8.24%
Div Payout % 66.20% 68.49% 0.80% 35.51% 39.94% 32.81% 122.55% -
Equity
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 271,888 265,846 286,993 392,720 371,580 398,769 374,601 -4.80%
NOSH 302,098 302,098 302,098 302,093 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.35% 13.39% 14.45% 12.59% 12.63% 14.57% 13.51% -
ROE 89.51% 88.48% 96.34% 57.77% 54.28% 61.57% 61.42% -
Per Share
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 603.51 581.39 633.51 596.40 528.62 557.99 563.90 1.04%
EPS 80.56 77.87 91.53 75.11 66.76 81.28 76.16 0.86%
DPS 53.33 53.33 0.73 26.67 26.67 26.67 93.33 -8.24%
NAPS 0.90 0.88 0.95 1.30 1.23 1.32 1.24 -4.80%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 603.51 581.39 633.51 596.39 528.62 557.99 563.90 1.04%
EPS 80.56 77.87 91.53 75.11 66.76 81.28 76.16 0.86%
DPS 53.33 53.33 0.73 26.67 26.67 26.67 93.33 -8.24%
NAPS 0.90 0.88 0.95 1.30 1.23 1.32 1.24 -4.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 20.12 18.60 17.74 14.20 14.08 18.36 13.08 -
P/RPS 3.33 3.20 2.80 2.38 2.66 3.29 2.32 5.71%
P/EPS 24.98 23.89 19.38 18.91 21.09 22.59 17.17 5.93%
EY 4.00 4.19 5.16 5.29 4.74 4.43 5.82 -5.60%
DY 2.65 2.87 0.04 1.88 1.89 1.45 7.14 -14.13%
P/NAPS 22.36 21.14 18.67 10.92 11.45 13.91 10.55 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/10/18 21/11/17 20/10/16 13/05/15 09/05/14 14/05/13 23/05/12 -
Price 18.00 17.32 16.82 14.80 14.30 20.74 13.00 -
P/RPS 2.98 2.98 2.66 2.48 2.71 3.72 2.31 3.99%
P/EPS 22.34 22.24 18.38 19.71 21.42 25.52 17.07 4.22%
EY 4.48 4.50 5.44 5.07 4.67 3.92 5.86 -4.04%
DY 2.96 3.08 0.04 1.80 1.86 1.29 7.18 -12.73%
P/NAPS 20.00 19.68 17.71 11.38 11.63 15.71 10.48 10.44%

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