[HEIM] YoY Quarter Result on 30-Sep-2010 [#1]

Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 9.07%
YoY- 44.93%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 325,793 392,284 444,623 366,631 300,969 365,804 325,200 0.03%
PBT 66,162 75,768 73,607 51,638 35,783 63,252 58,192 2.16%
Tax -16,539 -18,941 -18,399 -12,943 -9,084 -15,929 -15,086 1.54%
NP 49,623 56,827 55,208 38,695 26,699 47,323 43,106 2.37%
-
NP to SH 49,623 56,827 55,208 38,695 26,699 47,323 43,106 2.37%
-
Tax Rate 25.00% 25.00% 25.00% 25.06% 25.39% 25.18% 25.92% -
Total Cost 276,170 335,457 389,415 327,936 274,270 318,481 282,094 -0.35%
-
Net Worth 413,874 438,042 570,804 510,496 468,450 459,329 428,945 -0.59%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 413,874 438,042 570,804 510,496 468,450 459,329 428,945 -0.59%
NOSH 302,098 302,098 302,013 302,068 302,225 302,190 302,074 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.23% 14.49% 12.42% 10.55% 8.87% 12.94% 13.26% -
ROE 11.99% 12.97% 9.67% 7.58% 5.70% 10.30% 10.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 107.84 129.85 147.22 121.37 99.58 121.05 107.66 0.02%
EPS 16.43 18.81 18.28 12.81 8.84 15.66 14.27 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.45 1.89 1.69 1.55 1.52 1.42 -0.59%
Adjusted Per Share Value based on latest NOSH - 302,068
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 107.84 129.85 147.18 121.36 99.63 121.09 107.65 0.02%
EPS 16.43 18.81 18.27 12.81 8.84 15.66 14.27 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.45 1.8895 1.6898 1.5507 1.5205 1.4199 -0.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 17.18 15.26 9.92 8.38 6.90 5.20 6.00 -
P/RPS 15.93 11.75 6.74 6.90 6.93 4.30 5.57 19.12%
P/EPS 104.59 81.12 54.27 65.42 78.11 33.21 42.05 16.38%
EY 0.96 1.23 1.84 1.53 1.28 3.01 2.38 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.54 10.52 5.25 4.96 4.45 3.42 4.23 19.83%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/11/13 21/11/12 02/11/11 03/11/10 26/11/09 26/11/08 29/11/07 -
Price 17.28 16.60 10.74 8.83 7.59 5.30 5.65 -
P/RPS 16.02 12.78 7.30 7.28 7.62 4.38 5.25 20.41%
P/EPS 105.20 88.25 58.75 68.93 85.92 33.84 39.59 17.67%
EY 0.95 1.13 1.70 1.45 1.16 2.95 2.53 -15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.61 11.45 5.68 5.22 4.90 3.49 3.98 21.17%

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