[HEIM] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 18.17%
YoY- 4.92%
View:
Show?
Cumulative Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,810,208 1,748,885 1,610,587 1,676,348 1,623,687 1,488,720 1,358,633 11.81%
PBT 549,223 292,399 265,787 288,736 276,981 242,883 204,991 16.34%
Tax -121,963 -78,206 -67,581 -71,132 -69,582 -61,505 -52,300 13.89%
NP 427,260 214,193 198,206 217,604 207,399 181,378 152,691 17.12%
-
NP to SH 427,260 214,193 198,206 217,604 207,399 181,378 152,691 17.12%
-
Tax Rate 22.21% 26.75% 25.43% 24.64% 25.12% 25.32% 25.51% -
Total Cost 2,382,948 1,534,692 1,412,381 1,458,744 1,416,288 1,307,342 1,205,942 11.02%
-
Net Worth 392,727 377,622 356,474 365,538 380,643 516,582 471,305 -2.76%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 438,042 214,489 194,852 206,937 377,622 163,131 135,953 19.69%
Div Payout % 102.52% 100.14% 98.31% 95.10% 182.08% 89.94% 89.04% -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 392,727 377,622 356,474 365,538 380,643 516,582 471,305 -2.76%
NOSH 302,098 302,098 302,097 302,098 302,098 302,095 302,119 -0.00%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.20% 12.25% 12.31% 12.98% 12.77% 12.18% 11.24% -
ROE 108.79% 56.72% 55.60% 59.53% 54.49% 35.11% 32.40% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 930.23 578.91 533.14 554.90 537.47 492.80 449.70 11.81%
EPS 141.43 70.90 65.61 72.03 68.65 60.04 50.54 17.12%
DPS 145.00 71.00 64.50 68.50 125.00 54.00 45.00 19.69%
NAPS 1.30 1.25 1.18 1.21 1.26 1.71 1.56 -2.76%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 930.23 578.91 533.13 554.90 537.47 492.79 449.73 11.81%
EPS 141.43 70.90 65.61 72.03 68.65 60.04 50.54 17.12%
DPS 145.00 71.00 64.50 68.50 125.00 54.00 45.00 19.69%
NAPS 1.30 1.25 1.18 1.21 1.26 1.71 1.5601 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 16.38 14.28 13.14 19.06 13.36 10.14 7.70 -
P/RPS 1.76 2.47 2.46 3.43 2.49 2.06 1.71 0.44%
P/EPS 11.58 20.14 20.03 26.46 19.46 16.89 15.24 -4.13%
EY 8.63 4.97 4.99 3.78 5.14 5.92 6.56 4.30%
DY 8.85 4.97 4.91 3.59 9.36 5.33 5.84 6.59%
P/NAPS 12.60 11.42 11.14 15.75 10.60 5.93 4.94 15.46%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/02/17 17/08/15 21/08/14 22/08/13 28/08/12 04/08/11 04/08/10 -
Price 15.92 12.98 13.28 18.00 15.76 10.86 8.10 -
P/RPS 1.71 2.24 2.49 3.24 2.93 2.20 1.80 -0.78%
P/EPS 11.26 18.31 20.24 24.99 22.96 18.09 16.03 -5.28%
EY 8.88 5.46 4.94 4.00 4.36 5.53 6.24 5.56%
DY 9.11 5.47 4.86 3.81 7.93 4.97 5.56 7.88%
P/NAPS 12.25 10.38 11.25 14.88 12.51 6.35 5.19 14.10%

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