[HEIM] YoY TTM Result on 30-Sep-2011 [#1]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	1,677,956	1,609,857	1,571,348	1,566,712	1,424,295	1,220,588	1,235,206	5.23%
YoY %	4.23%	2.45%	0.30%	10.00%	16.69%	-1.18%	-	-
Horiz. %	135.84%	130.33%	127.21%	126.84%	115.31%	98.82%	100.00%	-
PBT	272,418	279,130	279,142	264,852	220,846	163,709	173,958	7.75%
YoY %	-2.40%	-0.00%	5.40%	19.93%	34.90%	-5.89%	-	-
Horiz. %	156.60%	160.46%	160.47%	152.25%	126.95%	94.11%	100.00%	-
Tax	-69,240	-68,730	-70,124	-66,961	-56,159	-42,345	-43,884	7.89%
YoY %	-0.74%	1.99%	-4.72%	-19.23%	-32.62%	3.51%	-	-
Horiz. %	157.78%	156.62%	159.79%	152.59%	127.97%	96.49%	100.00%	-
NP	203,178	210,400	209,018	197,891	164,687	121,364	130,074	7.71%
YoY %	-3.43%	0.66%	5.62%	20.16%	35.70%	-6.70%	-	-
Horiz. %	156.20%	161.75%	160.69%	152.14%	126.61%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	203,178	210,408	209,018	197,891	164,687	121,364	130,074	7.71%
YoY %	-3.44%	0.67%	5.62%	20.16%	35.70%	-6.70%	-	-
Horiz. %	156.20%	161.76%	160.69%	152.14%	126.61%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	24.62%	25.12%	25.28%	25.43%	25.87%	25.23%	-
YoY %	3.25%	-1.99%	-0.63%	-0.59%	-1.70%	2.54%	-	-
Horiz. %	100.75%	97.58%	99.56%	100.20%	100.79%	102.54%	100.00%	-
Total Cost	1,474,778	1,399,457	1,362,330	1,368,821	1,259,608	1,099,224	1,105,132	4.92%
YoY %	5.38%	2.73%	-0.47%	8.67%	14.59%	-0.53%	-	-
Horiz. %	133.45%	126.63%	123.27%	123.86%	113.98%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	410,853	413,874	438,042	570,804	510,496	468,450	459,329	-1.84%
YoY %	-0.73%	-5.52%	-23.26%	11.81%	8.98%	1.99%	-	-
Horiz. %	89.45%	90.10%	95.37%	124.27%	111.14%	101.99%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	135,009	206,878	377,622	163,053	135,915	123,823	132,906	0.26%
YoY %	-34.74%	-45.22%	131.59%	19.97%	9.77%	-6.83%	-	-
Horiz. %	101.58%	155.66%	284.13%	122.68%	102.26%	93.17%	100.00%	-
Div Payout %	66.45%	98.32%	180.67%	82.40%	82.53%	102.03%	102.18%	-
YoY %	-32.41%	-45.58%	119.26%	-0.16%	-19.11%	-0.15%	-	-
Horiz. %	65.03%	96.22%	176.82%	80.64%	80.77%	99.85%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	410,853	413,874	438,042	570,804	510,496	468,450	459,329	-1.84%
YoY %	-0.73%	-5.52%	-23.26%	11.81%	8.98%	1.99%	-	-
Horiz. %	89.45%	90.10%	95.37%	124.27%	111.14%	101.99%	100.00%	-
NOSH	302,098	302,098	302,098	302,013	302,068	302,225	302,190	-0.00%
YoY %	0.00%	0.00%	0.03%	-0.02%	-0.05%	0.01%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.94%	99.96%	100.01%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	12.11%	13.07%	13.30%	12.63%	11.56%	9.94%	10.53%	-
YoY %	-7.35%	-1.73%	5.30%	9.26%	16.30%	-5.60%	-	-
Horiz. %	115.00%	124.12%	126.31%	119.94%	109.78%	94.40%	100.00%	-
ROE	49.45%	50.84%	47.72%	34.67%	32.26%	25.91%	28.32%	-
YoY %	-2.73%	6.54%	37.64%	7.47%	24.51%	-8.51%	-	-
Horiz. %	174.61%	179.52%	168.50%	122.42%	113.91%	91.49%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	555.43	532.89	520.15	518.76	471.51	403.87	408.75	5.24%
YoY %	4.23%	2.45%	0.27%	10.02%	16.75%	-1.19%	-	-
Horiz. %	135.89%	130.37%	127.25%	126.91%	115.35%	98.81%	100.00%	-
EPS	67.26	69.65	69.19	65.52	54.52	40.16	43.04	7.72%
YoY %	-3.43%	0.66%	5.60%	20.18%	35.76%	-6.69%	-	-
Horiz. %	156.27%	161.83%	160.76%	152.23%	126.67%	93.31%	100.00%	-
DPS	44.70	68.50	125.00	54.00	45.00	41.00	44.00	0.26%
YoY %	-34.74%	-45.20%	131.48%	20.00%	9.76%	-6.82%	-	-
Horiz. %	101.59%	155.68%	284.09%	122.73%	102.27%	93.18%	100.00%	-
NAPS	1.36	1.37	1.45	1.89	1.69	1.55	1.52	-1.83%
YoY %	-0.73%	-5.52%	-23.28%	11.83%	9.03%	1.97%	-	-
Horiz. %	89.47%	90.13%	95.39%	124.34%	111.18%	101.97%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 302,013
RPS	555.43	532.89	520.15	518.61	471.47	404.04	408.88	5.23%
YoY %	4.23%	2.45%	0.30%	10.00%	16.69%	-1.18%	-	-
Horiz. %	135.84%	130.33%	127.21%	126.84%	115.31%	98.82%	100.00%	-
EPS	67.26	69.65	69.19	65.51	54.51	40.17	43.06	7.71%
YoY %	-3.43%	0.66%	5.62%	20.18%	35.70%	-6.71%	-	-
Horiz. %	156.20%	161.75%	160.68%	152.14%	126.59%	93.29%	100.00%	-
DPS	44.70	68.50	125.00	53.97	44.99	40.99	43.99	0.26%
YoY %	-34.74%	-45.20%	131.61%	19.96%	9.76%	-6.82%	-	-
Horiz. %	101.61%	155.72%	284.16%	122.69%	102.27%	93.18%	100.00%	-
NAPS	1.36	1.37	1.45	1.8895	1.6898	1.5507	1.5205	-1.84%
YoY %	-0.73%	-5.52%	-23.26%	11.82%	8.97%	1.99%	-	-
Horiz. %	89.44%	90.10%	95.36%	124.27%	111.13%	101.99%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	12.82	17.18	15.26	9.92	8.38	6.90	5.20	-
P/RPS	2.31	3.22	2.93	1.91	1.78	1.71	1.27	10.47%
YoY %	-28.26%	9.90%	53.40%	7.30%	4.09%	34.65%	-	-
Horiz. %	181.89%	253.54%	230.71%	150.39%	140.16%	134.65%	100.00%	-
P/EPS	19.06	24.67	22.06	15.14	15.37	17.18	12.08	7.89%
YoY %	-22.74%	11.83%	45.71%	-1.50%	-10.54%	42.22%	-	-
Horiz. %	157.78%	204.22%	182.62%	125.33%	127.24%	142.22%	100.00%	-
EY	5.25	4.05	4.53	6.61	6.51	5.82	8.28	-7.30%
YoY %	29.63%	-10.60%	-31.47%	1.54%	11.86%	-29.71%	-	-
Horiz. %	63.41%	48.91%	54.71%	79.83%	78.62%	70.29%	100.00%	-
DY	3.49	3.99	8.19	5.44	5.37	5.94	8.46	-13.71%
YoY %	-12.53%	-51.28%	50.55%	1.30%	-9.60%	-29.79%	-	-
Horiz. %	41.25%	47.16%	96.81%	64.30%	63.48%	70.21%	100.00%	-
P/NAPS	9.43	12.54	10.52	5.25	4.96	4.45	3.42	18.40%
YoY %	-24.80%	19.20%	100.38%	5.85%	11.46%	30.12%	-	-
Horiz. %	275.73%	366.67%	307.60%	153.51%	145.03%	130.12%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	14/11/14	08/11/13	21/11/12	02/11/11	03/11/10	26/11/09	26/11/08	-
Price	13.20	17.28	16.60	10.74	8.83	7.59	5.30	-
P/RPS	2.38	3.24	3.19	2.07	1.87	1.88	1.30	10.59%
YoY %	-26.54%	1.57%	54.11%	10.70%	-0.53%	44.62%	-	-
Horiz. %	183.08%	249.23%	245.38%	159.23%	143.85%	144.62%	100.00%	-
P/EPS	19.63	24.81	23.99	16.39	16.20	18.90	12.31	8.08%
YoY %	-20.88%	3.42%	46.37%	1.17%	-14.29%	53.53%	-	-
Horiz. %	159.46%	201.54%	194.88%	133.14%	131.60%	153.53%	100.00%	-
EY	5.10	4.03	4.17	6.10	6.17	5.29	8.12	-7.45%
YoY %	26.55%	-3.36%	-31.64%	-1.13%	16.64%	-34.85%	-	-
Horiz. %	62.81%	49.63%	51.35%	75.12%	75.99%	65.15%	100.00%	-
DY	3.39	3.96	7.53	5.03	5.10	5.40	8.30	-13.85%
YoY %	-14.39%	-47.41%	49.70%	-1.37%	-5.56%	-34.94%	-	-
Horiz. %	40.84%	47.71%	90.72%	60.60%	61.45%	65.06%	100.00%	-
P/NAPS	9.71	12.61	11.45	5.68	5.22	4.90	3.49	18.58%
YoY %	-23.00%	10.13%	101.58%	8.81%	6.53%	40.40%	-	-
Horiz. %	278.22%	361.32%	328.08%	162.75%	149.57%	140.40%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

998

HLIND

HONG LEONG INDUSTRIES BHD

959

GENTING

GENTING BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

JCY

JCY INTERNATIONAL BERHAD

337

ARMADA

BUMI ARMADA BERHAD

337

SALCON

SALCON BHD

279

MAYBANK

MALAYAN BANKING BHD

235

SAPNRG

SAPURA ENERGY BERHAD

235

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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