[HEIM] YoY TTM Result on 30-Jun-2007 [#4]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -17.5%
YoY- -12.2%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,358,633 1,285,423 1,194,602 1,072,112 976,013 952,113 886,208 7.37%
PBT 204,991 191,178 168,898 152,159 142,211 140,519 129,254 7.98%
Tax -52,300 -49,190 -43,041 -39,598 -14,014 -32,551 -30,835 9.20%
NP 152,691 141,988 125,857 112,561 128,197 107,968 98,419 7.59%
-
NP to SH 152,691 141,988 125,857 112,561 128,197 107,968 98,419 7.59%
-
Tax Rate 25.51% 25.73% 25.48% 26.02% 9.85% 23.16% 23.86% -
Total Cost 1,205,942 1,143,435 1,068,745 959,551 847,816 844,145 787,789 7.35%
-
Net Worth 471,104 440,913 410,867 383,392 365,494 326,339 311,089 7.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 135,915 123,823 132,906 135,869 126,876 123,878 114,780 2.85%
Div Payout % 89.01% 87.21% 105.60% 120.71% 98.97% 114.74% 116.62% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 471,104 440,913 410,867 383,392 365,494 326,339 311,089 7.15%
NOSH 301,989 301,995 302,108 301,883 302,061 302,166 302,028 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.24% 11.05% 10.54% 10.50% 13.13% 11.34% 11.11% -
ROE 32.41% 32.20% 30.63% 29.36% 35.07% 33.08% 31.64% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 449.89 425.64 395.42 355.14 323.12 315.10 293.42 7.37%
EPS 50.56 47.02 41.66 37.29 42.44 35.73 32.59 7.59%
DPS 45.00 41.00 44.00 45.00 42.00 41.00 38.00 2.85%
NAPS 1.56 1.46 1.36 1.27 1.21 1.08 1.03 7.16%
Adjusted Per Share Value based on latest NOSH - 301,883
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 449.73 425.50 395.44 354.89 323.08 315.17 293.35 7.37%
EPS 50.54 47.00 41.66 37.26 42.44 35.74 32.58 7.58%
DPS 44.99 40.99 43.99 44.98 42.00 41.01 37.99 2.85%
NAPS 1.5594 1.4595 1.36 1.2691 1.2099 1.0802 1.0298 7.15%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 7.70 6.10 5.25 5.90 5.45 5.65 4.76 -
P/RPS 1.71 1.43 1.33 1.66 1.69 1.79 1.62 0.90%
P/EPS 15.23 12.97 12.60 15.82 12.84 15.81 14.61 0.69%
EY 6.57 7.71 7.94 6.32 7.79 6.32 6.85 -0.69%
DY 5.84 6.72 8.38 7.63 7.71 7.26 7.98 -5.06%
P/NAPS 4.94 4.18 3.86 4.65 4.50 5.23 4.62 1.12%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 04/08/10 28/08/09 29/08/08 28/08/07 22/08/06 05/08/05 06/08/04 -
Price 8.10 6.54 5.35 5.75 5.80 5.70 4.98 -
P/RPS 1.80 1.54 1.35 1.62 1.80 1.81 1.70 0.95%
P/EPS 16.02 13.91 12.84 15.42 13.67 15.95 15.28 0.79%
EY 6.24 7.19 7.79 6.48 7.32 6.27 6.54 -0.77%
DY 5.56 6.27 8.22 7.83 7.24 7.19 7.63 -5.13%
P/NAPS 5.19 4.48 3.93 4.53 4.79 5.28 4.83 1.20%

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