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

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	577,519	397,621	412,870	412,097	346,028	348,759	308,713	10.09%
YoY %	45.24%	-3.69%	0.19%	19.09%	-0.78%	12.97%	-	-
Horiz. %	187.07%	128.80%	133.74%	133.49%	112.09%	112.97%	100.00%	-
PBT	122,375	65,508	64,070	43,211	46,876	37,725	47,822	15.52%
YoY %	86.81%	2.24%	48.27%	-7.82%	24.26%	-21.11%	-	-
Horiz. %	255.90%	136.98%	133.98%	90.36%	98.02%	78.89%	100.00%	-
Tax	-17,697	-21,484	-17,134	-9,752	-12,041	-8,649	-12,345	5.68%
YoY %	17.63%	-25.39%	-75.70%	19.01%	-39.22%	29.94%	-	-
Horiz. %	143.35%	174.03%	138.79%	79.00%	97.54%	70.06%	100.00%	-
NP	104,678	44,024	46,936	33,459	34,835	29,076	35,477	18.08%
YoY %	137.77%	-6.20%	40.28%	-3.95%	19.81%	-18.04%	-	-
Horiz. %	295.06%	124.09%	132.30%	94.31%	98.19%	81.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,678	44,024	46,936	33,459	34,835	29,076	35,477	18.08%
YoY %	137.77%	-6.20%	40.28%	-3.95%	19.81%	-18.04%	-	-
Horiz. %	295.06%	124.09%	132.30%	94.31%	98.19%	81.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.46%	32.80%	26.74%	22.57%	25.69%	22.93%	25.81%	-
YoY %	-55.91%	22.66%	18.48%	-12.14%	12.04%	-11.16%	-	-
Horiz. %	56.02%	127.08%	103.60%	87.45%	99.54%	88.84%	100.00%	-
Total Cost	472,841	353,597	365,934	378,638	311,193	319,683	273,236	8.78%
YoY %	33.72%	-3.37%	-3.36%	21.67%	-2.66%	17.00%	-	-
Horiz. %	173.05%	129.41%	133.93%	138.58%	113.89%	117.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	392,727	377,622	356,399	365,538	380,643	516,302	471,104	-2.75%
YoY %	4.00%	5.95%	-2.50%	-3.97%	-26.28%	9.59%	-	-
Horiz. %	83.36%	80.16%	75.65%	77.59%	80.80%	109.59%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	181,258	154,069	134,404	146,517	166,153	132,849	105,696	8.63%
YoY %	17.65%	14.63%	-8.27%	-11.82%	25.07%	25.69%	-	-
Horiz. %	171.49%	145.77%	127.16%	138.62%	157.20%	125.69%	100.00%	-
Div Payout %	173.16%	349.97%	286.36%	437.90%	476.97%	456.91%	297.93%	-
YoY %	-50.52%	22.21%	-34.61%	-8.19%	4.39%	53.36%	-	-
Horiz. %	58.12%	117.47%	96.12%	146.98%	160.09%	153.36%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	392,727	377,622	356,399	365,538	380,643	516,302	471,104	-2.75%
YoY %	4.00%	5.95%	-2.50%	-3.97%	-26.28%	9.59%	-	-
Horiz. %	83.36%	80.16%	75.65%	77.59%	80.80%	109.59%	100.00%	-
NOSH	302,098	302,098	302,033	302,098	302,098	301,931	301,989	0.00%
YoY %	0.00%	0.02%	-0.02%	0.00%	0.06%	-0.02%	-	-
Horiz. %	100.04%	100.04%	100.01%	100.04%	100.04%	99.98%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	18.13%	11.07%	11.37%	8.12%	10.07%	8.34%	11.49%	-
YoY %	63.78%	-2.64%	40.02%	-19.36%	20.74%	-27.42%	-	-
Horiz. %	157.79%	96.34%	98.96%	70.67%	87.64%	72.58%	100.00%	-
ROE	26.65%	11.66%	13.17%	9.15%	9.15%	5.63%	7.53%	-
YoY %	128.56%	-11.47%	43.93%	0.00%	62.52%	-25.23%	-	-
Horiz. %	353.92%	154.85%	174.90%	121.51%	121.51%	74.77%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	191.17	131.62	136.70	136.41	114.54	115.51	102.23	10.09%
YoY %	45.24%	-3.72%	0.21%	19.09%	-0.84%	12.99%	-	-
Horiz. %	187.00%	128.75%	133.72%	133.43%	112.04%	112.99%	100.00%	-
EPS	34.65	14.57	15.54	11.08	11.53	9.63	11.74	18.08%
YoY %	137.82%	-6.24%	40.25%	-3.90%	19.73%	-17.97%	-	-
Horiz. %	295.14%	124.11%	132.37%	94.38%	98.21%	82.03%	100.00%	-
DPS	60.00	51.00	44.50	48.50	55.00	44.00	35.00	8.63%
YoY %	17.65%	14.61%	-8.25%	-11.82%	25.00%	25.71%	-	-
Horiz. %	171.43%	145.71%	127.14%	138.57%	157.14%	125.71%	100.00%	-
NAPS	1.30	1.25	1.18	1.21	1.26	1.71	1.56	-2.76%
YoY %	4.00%	5.93%	-2.48%	-3.97%	-26.32%	9.62%	-	-
Horiz. %	83.33%	80.13%	75.64%	77.56%	80.77%	109.62%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	191.17	131.62	136.67	136.41	114.54	115.45	102.19	10.09%
YoY %	45.24%	-3.70%	0.19%	19.09%	-0.79%	12.98%	-	-
Horiz. %	187.07%	128.80%	133.74%	133.49%	112.09%	112.98%	100.00%	-
EPS	34.65	14.57	15.54	11.08	11.53	9.62	11.74	18.08%
YoY %	137.82%	-6.24%	40.25%	-3.90%	19.85%	-18.06%	-	-
Horiz. %	295.14%	124.11%	132.37%	94.38%	98.21%	81.94%	100.00%	-
DPS	60.00	51.00	44.49	48.50	55.00	43.98	34.99	8.63%
YoY %	17.65%	14.63%	-8.27%	-11.82%	25.06%	25.69%	-	-
Horiz. %	171.48%	145.76%	127.15%	138.61%	157.19%	125.69%	100.00%	-
NAPS	1.30	1.25	1.1797	1.21	1.26	1.7091	1.5594	-2.75%
YoY %	4.00%	5.96%	-2.50%	-3.97%	-26.28%	9.60%	-	-
Horiz. %	83.37%	80.16%	75.65%	77.59%	80.80%	109.60%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	8.57	10.85	9.61	13.97	11.66	8.78	7.53	2.00%
YoY %	-21.01%	12.90%	-31.21%	19.81%	32.80%	16.60%	-	-
Horiz. %	113.81%	144.09%	127.62%	185.52%	154.85%	116.60%	100.00%	-
P/EPS	47.27	97.99	84.56	172.09	115.86	105.30	65.54	-4.89%
YoY %	-51.76%	15.88%	-50.86%	48.53%	10.03%	60.67%	-	-
Horiz. %	72.12%	149.51%	129.02%	262.57%	176.78%	160.67%	100.00%	-
EY	2.12	1.02	1.18	0.58	0.86	0.95	1.53	5.13%
YoY %	107.84%	-13.56%	103.45%	-32.56%	-9.47%	-37.91%	-	-
Horiz. %	138.56%	66.67%	77.12%	37.91%	56.21%	62.09%	100.00%	-
DY	3.66	3.57	3.39	2.54	4.12	4.34	4.55	-3.28%
YoY %	2.52%	5.31%	33.46%	-38.35%	-5.07%	-4.62%	-	-
Horiz. %	80.44%	78.46%	74.51%	55.82%	90.55%	95.38%	100.00%	-
P/NAPS	12.60	11.42	11.14	15.75	10.60	5.93	4.94	15.46%
YoY %	10.33%	2.51%	-29.27%	48.58%	78.75%	20.04%	-	-
Horiz. %	255.06%	231.17%	225.51%	318.83%	214.57%	120.04%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	8.33	9.86	9.71	13.20	13.76	9.40	7.92	0.77%
YoY %	-15.52%	1.54%	-26.44%	-4.07%	46.38%	18.69%	-	-
Horiz. %	105.18%	124.49%	122.60%	166.67%	173.74%	118.69%	100.00%	-
P/EPS	45.94	89.07	85.46	162.52	136.67	112.77	68.95	-6.04%
YoY %	-48.42%	4.22%	-47.42%	18.91%	21.19%	63.55%	-	-
Horiz. %	66.63%	129.18%	123.94%	235.71%	198.22%	163.55%	100.00%	-
EY	2.18	1.12	1.17	0.62	0.73	0.89	1.45	6.46%
YoY %	94.64%	-4.27%	88.71%	-15.07%	-17.98%	-38.62%	-	-
Horiz. %	150.34%	77.24%	80.69%	42.76%	50.34%	61.38%	100.00%	-
DY	3.77	3.93	3.35	2.69	3.49	4.05	4.32	-2.07%
YoY %	-4.07%	17.31%	24.54%	-22.92%	-13.83%	-6.25%	-	-
Horiz. %	87.27%	90.97%	77.55%	62.27%	80.79%	93.75%	100.00%	-
P/NAPS	12.25	10.38	11.25	14.88	12.51	6.35	5.19	14.10%
YoY %	18.02%	-7.73%	-24.40%	18.94%	97.01%	22.35%	-	-
Horiz. %	236.03%	200.00%	216.76%	286.71%	241.04%	122.35%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-09 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-09 16:15:00

EMA 5

5 Mins

BUY

2024-05-09 16:10:00

EMA 5

10 Mins

BUY

2024-05-09 16:05:00

EMA 5

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

316

MYEG

MY E.G. SERVICES BHD

314

HLIND

HONG LEONG INDUSTRIES BHD

313

MPI

MALAYSIAN PACIFIC INDUSTRIES

311

VSTECS

VSTECS BERHAD

263

YTLPOWR

YTL POWER INTERNATIONAL BHD

255

PBBANK

PUBLIC BANK BHD

208

SNS

SNS NETWORK TECHNOLOGY BERHAD

185

INARI

INARI AMERTRON BERHAD

184

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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