[HEIM] YoY Quarter Result on 30-Jun-2014 [#4]

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	612,685	577,519	397,621	412,870	412,097	346,028	348,759	9.04%
YoY %	6.09%	45.24%	-3.69%	0.19%	19.09%	-0.78%	-	-
Horiz. %	175.68%	165.59%	114.01%	118.38%	118.16%	99.22%	100.00%	-
PBT	123,097	122,375	65,508	64,070	43,211	46,876	37,725	19.92%
YoY %	0.59%	86.81%	2.24%	48.27%	-7.82%	24.26%	-	-
Horiz. %	326.30%	324.39%	173.65%	169.83%	114.54%	124.26%	100.00%	-
Tax	-29,460	-17,697	-21,484	-17,134	-9,752	-12,041	-8,649	20.71%
YoY %	-66.47%	17.63%	-25.39%	-75.70%	19.01%	-39.22%	-	-
Horiz. %	340.62%	204.61%	248.40%	198.10%	112.75%	139.22%	100.00%	-
NP	93,637	104,678	44,024	46,936	33,459	34,835	29,076	19.68%
YoY %	-10.55%	137.77%	-6.20%	40.28%	-3.95%	19.81%	-	-
Horiz. %	322.04%	360.02%	151.41%	161.43%	115.07%	119.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,637	104,678	44,024	46,936	33,459	34,835	29,076	19.68%
YoY %	-10.55%	137.77%	-6.20%	40.28%	-3.95%	19.81%	-	-
Horiz. %	322.04%	360.02%	151.41%	161.43%	115.07%	119.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.93%	14.46%	32.80%	26.74%	22.57%	25.69%	22.93%	-
YoY %	65.49%	-55.91%	22.66%	18.48%	-12.14%	12.04%	-	-
Horiz. %	104.36%	63.06%	143.04%	116.62%	98.43%	112.04%	100.00%	-
Total Cost	519,048	472,841	353,597	365,934	378,638	311,193	319,683	7.72%
YoY %	9.77%	33.72%	-3.37%	-3.36%	21.67%	-2.66%	-	-
Horiz. %	162.36%	147.91%	110.61%	114.47%	118.44%	97.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	359,496	392,727	377,622	356,399	365,538	380,643	516,302	-5.40%
YoY %	-8.46%	4.00%	5.95%	-2.50%	-3.97%	-26.28%	-	-
Horiz. %	69.63%	76.07%	73.14%	69.03%	70.80%	73.72%	100.00%	-

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	151,049	181,258	154,069	134,404	146,517	166,153	132,849	1.99%
YoY %	-16.67%	17.65%	14.63%	-8.27%	-11.82%	25.07%	-	-
Horiz. %	113.70%	136.44%	115.97%	101.17%	110.29%	125.07%	100.00%	-
Div Payout %	161.31%	173.16%	349.97%	286.36%	437.90%	476.97%	456.91%	-
YoY %	-6.84%	-50.52%	22.21%	-34.61%	-8.19%	4.39%	-	-
Horiz. %	35.30%	37.90%	76.59%	62.67%	95.84%	104.39%	100.00%	-

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	359,496	392,727	377,622	356,399	365,538	380,643	516,302	-5.40%
YoY %	-8.46%	4.00%	5.95%	-2.50%	-3.97%	-26.28%	-	-
Horiz. %	69.63%	76.07%	73.14%	69.03%	70.80%	73.72%	100.00%	-
NOSH	302,098	302,098	302,098	302,033	302,098	302,098	301,931	0.00%
YoY %	0.00%	0.00%	0.02%	-0.02%	0.00%	0.06%	-	-
Horiz. %	100.06%	100.06%	100.06%	100.03%	100.06%	100.06%	100.00%	-

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	15.28%	18.13%	11.07%	11.37%	8.12%	10.07%	8.34%	-
YoY %	-15.72%	63.78%	-2.64%	40.02%	-19.36%	20.74%	-	-
Horiz. %	183.21%	217.39%	132.73%	136.33%	97.36%	120.74%	100.00%	-
ROE	26.05%	26.65%	11.66%	13.17%	9.15%	9.15%	5.63%	-
YoY %	-2.25%	128.56%	-11.47%	43.93%	0.00%	62.52%	-	-
Horiz. %	462.70%	473.36%	207.10%	233.93%	162.52%	162.52%	100.00%	-

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	202.81	191.17	131.62	136.70	136.41	114.54	115.51	9.03%
YoY %	6.09%	45.24%	-3.72%	0.21%	19.09%	-0.84%	-	-
Horiz. %	175.58%	165.50%	113.95%	118.34%	118.09%	99.16%	100.00%	-
EPS	31.00	34.65	14.57	15.54	11.08	11.53	9.63	19.67%
YoY %	-10.53%	137.82%	-6.24%	40.25%	-3.90%	19.73%	-	-
Horiz. %	321.91%	359.81%	151.30%	161.37%	115.06%	119.73%	100.00%	-
DPS	50.00	60.00	51.00	44.50	48.50	55.00	44.00	1.98%
YoY %	-16.67%	17.65%	14.61%	-8.25%	-11.82%	25.00%	-	-
Horiz. %	113.64%	136.36%	115.91%	101.14%	110.23%	125.00%	100.00%	-
NAPS	1.19	1.30	1.25	1.18	1.21	1.26	1.71	-5.41%
YoY %	-8.46%	4.00%	5.93%	-2.48%	-3.97%	-26.32%	-	-
Horiz. %	69.59%	76.02%	73.10%	69.01%	70.76%	73.68%	100.00%	-

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 302,033
RPS	202.81	191.17	131.62	136.67	136.41	114.54	115.45	9.04%
YoY %	6.09%	45.24%	-3.70%	0.19%	19.09%	-0.79%	-	-
Horiz. %	175.67%	165.59%	114.01%	118.38%	118.16%	99.21%	100.00%	-
EPS	31.00	34.65	14.57	15.54	11.08	11.53	9.62	19.69%
YoY %	-10.53%	137.82%	-6.24%	40.25%	-3.90%	19.85%	-	-
Horiz. %	322.25%	360.19%	151.46%	161.54%	115.18%	119.85%	100.00%	-
DPS	50.00	60.00	51.00	44.49	48.50	55.00	43.98	1.99%
YoY %	-16.67%	17.65%	14.63%	-8.27%	-11.82%	25.06%	-	-
Horiz. %	113.69%	136.43%	115.96%	101.16%	110.28%	125.06%	100.00%	-
NAPS	1.19	1.30	1.25	1.1797	1.21	1.26	1.7091	-5.40%
YoY %	-8.46%	4.00%	5.96%	-2.50%	-3.97%	-26.28%	-	-
Horiz. %	69.63%	76.06%	73.14%	69.02%	70.80%	73.72%	100.00%	-

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	18.90	16.38	14.28	13.14	19.06	13.36	10.14	-
P/RPS	9.32	8.57	10.85	9.61	13.97	11.66	8.78	0.92%
YoY %	8.75%	-21.01%	12.90%	-31.21%	19.81%	32.80%	-	-
Horiz. %	106.15%	97.61%	123.58%	109.45%	159.11%	132.80%	100.00%	-
P/EPS	60.98	47.27	97.99	84.56	172.09	115.86	105.30	-8.04%
YoY %	29.00%	-51.76%	15.88%	-50.86%	48.53%	10.03%	-	-
Horiz. %	57.91%	44.89%	93.06%	80.30%	163.43%	110.03%	100.00%	-
EY	1.64	2.12	1.02	1.18	0.58	0.86	0.95	8.74%
YoY %	-22.64%	107.84%	-13.56%	103.45%	-32.56%	-9.47%	-	-
Horiz. %	172.63%	223.16%	107.37%	124.21%	61.05%	90.53%	100.00%	-
DY	2.65	3.66	3.57	3.39	2.54	4.12	4.34	-7.29%
YoY %	-27.60%	2.52%	5.31%	33.46%	-38.35%	-5.07%	-	-
Horiz. %	61.06%	84.33%	82.26%	78.11%	58.53%	94.93%	100.00%	-
P/NAPS	15.88	12.60	11.42	11.14	15.75	10.60	5.93	16.33%
YoY %	26.03%	10.33%	2.51%	-29.27%	48.58%	78.75%	-	-
Horiz. %	267.79%	212.48%	192.58%	187.86%	265.60%	178.75%	100.00%	-

	31/12/17	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/03/18	15/02/17	17/08/15	21/08/14	22/08/13	28/08/12	04/08/11	-
Price	20.20	15.92	12.98	13.28	18.00	15.76	10.86	-
P/RPS	9.96	8.33	9.86	9.71	13.20	13.76	9.40	0.89%
YoY %	19.57%	-15.52%	1.54%	-26.44%	-4.07%	46.38%	-	-
Horiz. %	105.96%	88.62%	104.89%	103.30%	140.43%	146.38%	100.00%	-
P/EPS	65.17	45.94	89.07	85.46	162.52	136.67	112.77	-8.07%
YoY %	41.86%	-48.42%	4.22%	-47.42%	18.91%	21.19%	-	-
Horiz. %	57.79%	40.74%	78.98%	75.78%	144.12%	121.19%	100.00%	-
EY	1.53	2.18	1.12	1.17	0.62	0.73	0.89	8.67%
YoY %	-29.82%	94.64%	-4.27%	88.71%	-15.07%	-17.98%	-	-
Horiz. %	171.91%	244.94%	125.84%	131.46%	69.66%	82.02%	100.00%	-
DY	2.48	3.77	3.93	3.35	2.69	3.49	4.05	-7.25%
YoY %	-34.22%	-4.07%	17.31%	24.54%	-22.92%	-13.83%	-	-
Horiz. %	61.23%	93.09%	97.04%	82.72%	66.42%	86.17%	100.00%	-
P/NAPS	16.97	12.25	10.38	11.25	14.88	12.51	6.35	16.30%
YoY %	38.53%	18.02%	-7.73%	-24.40%	18.94%	97.01%	-	-
Horiz. %	267.24%	192.91%	163.46%	177.17%	234.33%	197.01%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-29 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 16:10:00

EMA 5

10 Mins

BUY

2024-04-29 16:00:00

EMA 5

5 Mins

BUY

2024-04-29 16:00:00

EMA 5

30 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

485

MYEG

MY E.G. SERVICES BHD

366

YTL

YTL CORPORATION BHD

334

PTRANS

PERAK TRANSIT BERHAD

311

MPI

MALAYSIAN PACIFIC INDUSTRIES

302

HLIND

HONG LEONG INDUSTRIES BHD

287

CAPITALA

CAPITAL A BERHAD

255

TOPGLOV

TOP GLOVE CORPORATION BHD

209

GENM

GENTING MALAYSIA BERHAD

198

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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