[HEIM] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 32.84%
YoY- 7.74%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 976,013 952,113 886,208 796,595 701,354 693,917 618,940 7.88%
PBT 142,211 140,519 129,254 107,363 93,718 78,448 67,352 13.25%
Tax -14,014 -32,551 -30,835 -29,357 -21,317 -19,767 -6,399 13.95%
NP 128,197 107,968 98,419 78,006 72,401 58,681 60,953 13.18%
-
NP to SH 128,197 107,968 98,419 78,006 72,401 58,681 60,953 13.18%
-
Tax Rate 9.85% 23.16% 23.86% 27.34% 22.75% 25.20% 9.50% -
Total Cost 847,816 844,145 787,789 718,589 628,953 635,236 557,987 7.21%
-
Net Worth 365,500 326,260 311,146 296,072 277,884 317,276 283,923 4.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 126,867 123,858 114,791 108,761 82,640 82,673 - -
Div Payout % 98.96% 114.72% 116.64% 139.43% 114.14% 140.89% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 365,500 326,260 311,146 296,072 277,884 317,276 283,923 4.29%
NOSH 302,066 302,092 302,084 302,114 302,048 302,167 302,046 0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.13% 11.34% 11.11% 9.79% 10.32% 8.46% 9.85% -
ROE 35.07% 33.09% 31.63% 26.35% 26.05% 18.50% 21.47% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 323.11 315.17 293.36 263.67 232.20 229.65 204.92 7.88%
EPS 42.44 35.74 32.58 25.82 23.97 19.42 20.18 13.18%
DPS 42.00 41.00 38.00 36.00 27.36 27.36 0.00 -
NAPS 1.21 1.08 1.03 0.98 0.92 1.05 0.94 4.29%
Adjusted Per Share Value based on latest NOSH - 302,241
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 323.08 315.17 293.35 263.69 232.16 229.70 204.88 7.88%
EPS 42.44 35.74 32.58 25.82 23.97 19.42 20.18 13.18%
DPS 42.00 41.00 38.00 36.00 27.36 27.37 0.00 -
NAPS 1.2099 1.08 1.03 0.9801 0.9198 1.0502 0.9398 4.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.45 5.65 4.76 3.88 3.36 3.02 3.56 -
P/RPS 1.69 1.79 1.62 1.47 1.45 1.32 1.74 -0.48%
P/EPS 12.84 15.81 14.61 15.03 14.02 15.55 17.64 -5.15%
EY 7.79 6.33 6.84 6.65 7.13 6.43 5.67 5.43%
DY 7.71 7.26 7.98 9.28 8.14 9.06 0.00 -
P/NAPS 4.50 5.23 4.62 3.96 3.65 2.88 3.79 2.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 05/08/05 06/08/04 28/08/03 28/08/02 29/08/01 29/08/00 -
Price 5.80 5.70 4.98 4.18 3.60 3.12 3.58 -
P/RPS 1.80 1.81 1.70 1.59 1.55 1.36 1.75 0.47%
P/EPS 13.67 15.95 15.29 16.19 15.02 16.07 17.74 -4.24%
EY 7.32 6.27 6.54 6.18 6.66 6.22 5.64 4.43%
DY 7.24 7.19 7.63 8.61 7.60 8.77 0.00 -
P/NAPS 4.79 5.28 4.83 4.27 3.91 2.97 3.81 3.88%

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