[HEIM] YoY TTM 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
TTM Result
Revenue	1,880,761	1,748,885	1,610,587	1,676,348	1,623,687	1,488,720	1,358,633	5.12%
YoY %	7.54%	8.59%	-3.92%	3.24%	9.07%	9.57%	-	-
Horiz. %	138.43%	128.72%	118.54%	123.38%	119.51%	109.57%	100.00%	-
PBT	347,080	292,399	265,787	288,736	276,981	242,883	204,991	8.42%
YoY %	18.70%	10.01%	-7.95%	4.24%	14.04%	18.48%	-	-
Horiz. %	169.31%	142.64%	129.66%	140.85%	135.12%	118.48%	100.00%	-
Tax	-73,757	-78,206	-67,581	-71,132	-69,582	-61,505	-52,300	5.42%
YoY %	5.69%	-15.72%	4.99%	-2.23%	-13.13%	-17.60%	-	-
Horiz. %	141.03%	149.53%	129.22%	136.01%	133.04%	117.60%	100.00%	-
NP	273,323	214,193	198,206	217,604	207,399	181,378	152,691	9.35%
YoY %	27.61%	8.07%	-8.91%	4.92%	14.35%	18.79%	-	-
Horiz. %	179.00%	140.28%	129.81%	142.51%	135.83%	118.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	273,323	214,193	198,206	217,612	207,399	181,378	152,691	9.35%
YoY %	27.61%	8.07%	-8.92%	4.92%	14.35%	18.79%	-	-
Horiz. %	179.00%	140.28%	129.81%	142.52%	135.83%	118.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.25%	26.75%	25.43%	24.64%	25.12%	25.32%	25.51%	-
YoY %	-20.56%	5.19%	3.21%	-1.91%	-0.79%	-0.74%	-	-
Horiz. %	83.30%	104.86%	99.69%	96.59%	98.47%	99.26%	100.00%	-
Total Cost	1,607,438	1,534,692	1,412,381	1,458,744	1,416,288	1,307,342	1,205,942	4.51%
YoY %	4.74%	8.66%	-3.18%	3.00%	8.33%	8.41%	-	-
Horiz. %	133.29%	127.26%	117.12%	120.96%	117.44%	108.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	392,727	377,622	356,399	365,391	380,643	516,302	471,104	-2.75%
YoY %	4.00%	5.95%	-2.46%	-4.01%	-26.28%	9.59%	-	-
Horiz. %	83.36%	80.16%	75.65%	77.56%	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	286,993	154,674	135,009	206,878	377,622	163,053	135,915	12.16%
YoY %	85.55%	14.57%	-34.74%	-45.22%	131.59%	19.97%	-	-
Horiz. %	211.16%	113.80%	99.33%	152.21%	277.84%	119.97%	100.00%	-
Div Payout %	105.00%	72.21%	68.12%	95.07%	182.08%	89.90%	89.01%	-
YoY %	45.41%	6.00%	-28.35%	-47.79%	102.54%	1.00%	-	-
Horiz. %	117.96%	81.13%	76.53%	106.81%	204.56%	101.00%	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	365,391	380,643	516,302	471,104	-2.75%
YoY %	4.00%	5.95%	-2.46%	-4.01%	-26.28%	9.59%	-	-
Horiz. %	83.36%	80.16%	75.65%	77.56%	80.80%	109.59%	100.00%	-
NOSH	302,098	302,098	302,098	302,098	302,098	301,931	301,989	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.06%	-0.02%	-	-
Horiz. %	100.04%	100.04%	100.04%	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	14.53%	12.25%	12.31%	12.98%	12.77%	12.18%	11.24%	-
YoY %	18.61%	-0.49%	-5.16%	1.64%	4.84%	8.36%	-	-
Horiz. %	129.27%	108.99%	109.52%	115.48%	113.61%	108.36%	100.00%	-
ROE	69.60%	56.72%	55.61%	59.56%	54.49%	35.13%	32.41%	-
YoY %	22.71%	2.00%	-6.63%	9.30%	55.11%	8.39%	-	-
Horiz. %	214.75%	175.01%	171.58%	183.77%	168.13%	108.39%	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	622.57	578.91	533.25	555.13	537.47	493.07	449.89	5.11%
YoY %	7.54%	8.56%	-3.94%	3.29%	9.00%	9.60%	-	-
Horiz. %	138.38%	128.68%	118.53%	123.39%	119.47%	109.60%	100.00%	-
EPS	90.47	70.90	65.62	72.06	68.65	60.07	50.56	9.35%
YoY %	27.60%	8.05%	-8.94%	4.97%	14.28%	18.81%	-	-
Horiz. %	178.94%	140.23%	129.79%	142.52%	135.78%	118.81%	100.00%	-
DPS	95.00	51.20	44.70	68.50	125.00	54.00	45.00	12.16%
YoY %	85.55%	14.54%	-34.74%	-45.20%	131.48%	20.00%	-	-
Horiz. %	211.11%	113.78%	99.33%	152.22%	277.78%	120.00%	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	622.57	578.91	533.13	554.90	537.47	492.79	449.73	5.12%
YoY %	7.54%	8.59%	-3.92%	3.24%	9.07%	9.57%	-	-
Horiz. %	138.43%	128.72%	118.54%	123.39%	119.51%	109.57%	100.00%	-
EPS	90.47	70.90	65.61	72.03	68.65	60.04	50.54	9.35%
YoY %	27.60%	8.06%	-8.91%	4.92%	14.34%	18.80%	-	-
Horiz. %	179.01%	140.28%	129.82%	142.52%	135.83%	118.80%	100.00%	-
DPS	95.00	51.20	44.69	68.48	125.00	53.97	44.99	12.16%
YoY %	85.55%	14.57%	-34.74%	-45.22%	131.61%	19.96%	-	-
Horiz. %	211.16%	113.80%	99.33%	152.21%	277.84%	119.96%	100.00%	-
NAPS	1.30	1.25	1.1797	1.2095	1.26	1.7091	1.5594	-2.75%
YoY %	4.00%	5.96%	-2.46%	-4.01%	-26.28%	9.60%	-	-
Horiz. %	83.37%	80.16%	75.65%	77.56%	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	2.63	2.47	2.46	3.43	2.49	2.06	1.71	6.83%
YoY %	6.48%	0.41%	-28.28%	37.75%	20.87%	20.47%	-	-
Horiz. %	153.80%	144.44%	143.86%	200.58%	145.61%	120.47%	100.00%	-
P/EPS	18.10	20.14	20.02	26.45	19.46	16.88	15.23	2.68%
YoY %	-10.13%	0.60%	-24.31%	35.92%	15.28%	10.83%	-	-
Horiz. %	118.84%	132.24%	131.45%	173.67%	127.77%	110.83%	100.00%	-
EY	5.52	4.97	4.99	3.78	5.14	5.92	6.57	-2.63%
YoY %	11.07%	-0.40%	32.01%	-26.46%	-13.18%	-9.89%	-	-
Horiz. %	84.02%	75.65%	75.95%	57.53%	78.23%	90.11%	100.00%	-
DY	5.80	3.59	3.40	3.59	9.36	5.33	5.84	-0.10%
YoY %	61.56%	5.59%	-5.29%	-61.65%	75.61%	-8.73%	-	-
Horiz. %	99.32%	61.47%	58.22%	61.47%	160.27%	91.27%	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	2.56	2.24	2.49	3.24	2.93	2.20	1.80	5.55%
YoY %	14.29%	-10.04%	-23.15%	10.58%	33.18%	22.22%	-	-
Horiz. %	142.22%	124.44%	138.33%	180.00%	162.78%	122.22%	100.00%	-
P/EPS	17.60	18.31	20.24	24.98	22.96	18.08	16.02	1.45%
YoY %	-3.88%	-9.54%	-18.98%	8.80%	26.99%	12.86%	-	-
Horiz. %	109.86%	114.29%	126.34%	155.93%	143.32%	112.86%	100.00%	-
EY	5.68	5.46	4.94	4.00	4.36	5.53	6.24	-1.43%
YoY %	4.03%	10.53%	23.50%	-8.26%	-21.16%	-11.38%	-	-
Horiz. %	91.03%	87.50%	79.17%	64.10%	69.87%	88.62%	100.00%	-
DY	5.97	3.94	3.37	3.81	7.93	4.97	5.56	1.09%
YoY %	51.52%	16.91%	-11.55%	-51.95%	59.56%	-10.61%	-	-
Horiz. %	107.37%	70.86%	60.61%	68.53%	142.63%	89.39%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:35:00

EMA 5

5 Mins

SELL

2024-05-13 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-13 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-13 16:00:00

ADX

Hourly

BUY

2024-05-13 16:00:00

TURTLE SYSTEM 20

Hourly

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

296

HLIND

HONG LEONG INDUSTRIES BHD

291

PTRANS

PERAK TRANSIT BERHAD

285

GENTING

GENTING BHD

214

SENDAI

EVERSENDAI CORPORATION BERHAD

213

YTLPOWR

YTL POWER INTERNATIONAL BHD

180

DNEX

DAGANG NEXCHANGE BERHAD

163

TOPGLOV

TOP GLOVE CORPORATION BHD

161

PBBANK

PUBLIC BANK BHD

149

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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