[HEIM] YoY TTM Result on 30-Jun-2001 [#4]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- -16.0%
YoY- -3.73%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 886,208 738,869 701,354 679,303 618,940 0 -100.00%
PBT 129,254 107,363 93,718 78,448 67,352 0 -100.00%
Tax -30,835 -29,357 -21,317 -19,767 -6,399 0 -100.00%
NP 98,419 78,006 72,401 58,681 60,953 0 -100.00%
-
NP to SH 98,419 78,006 72,401 58,681 60,953 0 -100.00%
-
Tax Rate 23.86% 27.34% 22.75% 25.20% 9.50% - -
Total Cost 787,789 660,863 628,953 620,622 557,987 0 -100.00%
-
Net Worth 311,089 296,196 277,895 316,975 283,915 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 114,780 72,900 36,609 92,753 75,411 - -100.00%
Div Payout % 116.62% 93.45% 50.56% 158.06% 123.72% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 311,089 296,196 277,895 316,975 283,915 0 -100.00%
NOSH 302,028 302,241 302,060 301,881 302,038 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.11% 10.56% 10.32% 8.64% 9.85% 0.00% -
ROE 31.64% 26.34% 26.05% 18.51% 21.47% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 293.42 244.46 232.19 225.02 204.92 0.00 -100.00%
EPS 32.59 25.81 23.97 19.44 20.18 0.00 -100.00%
DPS 38.00 24.12 12.12 30.72 25.00 0.00 -100.00%
NAPS 1.03 0.98 0.92 1.05 0.94 0.92 -0.11%
Adjusted Per Share Value based on latest NOSH - 301,881
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 293.35 244.58 232.16 224.86 204.88 0.00 -100.00%
EPS 32.58 25.82 23.97 19.42 20.18 0.00 -100.00%
DPS 37.99 24.13 12.12 30.70 24.96 0.00 -100.00%
NAPS 1.0298 0.9805 0.9199 1.0492 0.9398 0.92 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.76 3.88 3.36 3.02 3.56 0.00 -
P/RPS 1.62 1.59 1.45 1.34 1.74 0.00 -100.00%
P/EPS 14.61 15.03 14.02 15.54 17.64 0.00 -100.00%
EY 6.85 6.65 7.13 6.44 5.67 0.00 -100.00%
DY 7.98 6.22 3.61 10.17 7.02 0.00 -100.00%
P/NAPS 4.62 3.96 3.65 2.88 3.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 06/08/04 28/08/03 28/08/02 29/08/01 29/08/00 - -
Price 4.98 4.18 3.60 3.12 3.58 0.00 -
P/RPS 1.70 1.71 1.55 1.39 1.75 0.00 -100.00%
P/EPS 15.28 16.20 15.02 16.05 17.74 0.00 -100.00%
EY 6.54 6.17 6.66 6.23 5.64 0.00 -100.00%
DY 7.63 5.77 3.37 9.85 6.98 0.00 -100.00%
P/NAPS 4.83 4.27 3.91 2.97 3.81 0.00 -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

Post a Comment