[HEIM] YoY TTM Result on 30-Sep-2013 [#1]

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	1,786,082	1,760,723	1,677,956	1,609,857	1,571,348	1,566,712	1,424,295	4.19%
YoY %	1.44%	4.93%	4.23%	2.45%	0.30%	10.00%	-	-
Horiz. %	125.40%	123.62%	117.81%	113.03%	110.32%	110.00%	100.00%	-
PBT	337,853	303,738	272,418	279,130	279,142	264,852	220,846	8.03%
YoY %	11.23%	11.50%	-2.40%	-0.00%	5.40%	19.93%	-	-
Horiz. %	152.98%	137.53%	123.35%	126.39%	126.40%	119.93%	100.00%	-
Tax	-89,043	-81,041	-69,240	-68,730	-70,124	-66,961	-56,159	8.73%
YoY %	-9.87%	-17.04%	-0.74%	1.99%	-4.72%	-19.23%	-	-
Horiz. %	158.56%	144.31%	123.29%	122.38%	124.87%	119.23%	100.00%	-
NP	248,810	222,697	203,178	210,400	209,018	197,891	164,687	7.78%
YoY %	11.73%	9.61%	-3.43%	0.66%	5.62%	20.16%	-	-
Horiz. %	151.08%	135.22%	123.37%	127.76%	126.92%	120.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,810	222,697	203,178	210,408	209,018	197,891	164,687	7.78%
YoY %	11.73%	9.61%	-3.44%	0.67%	5.62%	20.16%	-	-
Horiz. %	151.08%	135.22%	123.37%	127.76%	126.92%	120.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.36%	26.68%	25.42%	24.62%	25.12%	25.28%	25.43%	-
YoY %	-1.20%	4.96%	3.25%	-1.99%	-0.63%	-0.59%	-	-
Horiz. %	103.66%	104.92%	99.96%	96.81%	98.78%	99.41%	100.00%	-
Total Cost	1,537,272	1,538,026	1,474,778	1,399,457	1,362,330	1,368,821	1,259,608	3.68%
YoY %	-0.05%	4.29%	5.38%	2.73%	-0.47%	8.67%	-	-
Horiz. %	122.04%	122.10%	117.08%	111.10%	108.16%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,941	438,042	410,853	413,874	438,042	570,804	510,496	-10.63%
YoY %	-37.23%	6.62%	-0.73%	-5.52%	-23.26%	11.81%	-	-
Horiz. %	53.86%	85.81%	80.48%	81.07%	85.81%	111.81%	100.00%	-

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	305,118	154,674	135,009	206,878	377,622	163,053	135,915	15.82%
YoY %	97.27%	14.57%	-34.74%	-45.22%	131.59%	19.97%	-	-
Horiz. %	224.49%	113.80%	99.33%	152.21%	277.84%	119.97%	100.00%	-
Div Payout %	122.63%	69.45%	66.45%	98.32%	180.67%	82.40%	82.53%	-
YoY %	76.57%	4.51%	-32.41%	-45.58%	119.26%	-0.16%	-	-
Horiz. %	148.59%	84.15%	80.52%	119.13%	218.91%	99.84%	100.00%	-

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	274,941	438,042	410,853	413,874	438,042	570,804	510,496	-10.63%
YoY %	-37.23%	6.62%	-0.73%	-5.52%	-23.26%	11.81%	-	-
Horiz. %	53.86%	85.81%	80.48%	81.07%	85.81%	111.81%	100.00%	-
NOSH	302,133	302,098	302,098	302,098	302,098	302,013	302,068	0.00%
YoY %	0.01%	0.00%	0.00%	0.00%	0.03%	-0.02%	-	-
Horiz. %	100.02%	100.01%	100.01%	100.01%	100.01%	99.98%	100.00%	-

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	13.93%	12.65%	12.11%	13.07%	13.30%	12.63%	11.56%	-
YoY %	10.12%	4.46%	-7.35%	-1.73%	5.30%	9.26%	-	-
Horiz. %	120.50%	109.43%	104.76%	113.06%	115.05%	109.26%	100.00%	-
ROE	90.50%	50.84%	49.45%	50.84%	47.72%	34.67%	32.26%	-
YoY %	78.01%	2.81%	-2.73%	6.54%	37.64%	7.47%	-	-
Horiz. %	280.53%	157.59%	153.29%	157.59%	147.92%	107.47%	100.00%	-

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	591.16	582.83	555.43	532.89	520.15	518.76	471.51	4.19%
YoY %	1.43%	4.93%	4.23%	2.45%	0.27%	10.02%	-	-
Horiz. %	125.38%	123.61%	117.80%	113.02%	110.32%	110.02%	100.00%	-
EPS	82.35	73.72	67.26	69.65	69.19	65.52	54.52	7.78%
YoY %	11.71%	9.60%	-3.43%	0.66%	5.60%	20.18%	-	-
Horiz. %	151.05%	135.22%	123.37%	127.75%	126.91%	120.18%	100.00%	-
DPS	101.00	51.20	44.70	68.50	125.00	54.00	45.00	15.82%
YoY %	97.27%	14.54%	-34.74%	-45.20%	131.48%	20.00%	-	-
Horiz. %	224.44%	113.78%	99.33%	152.22%	277.78%	120.00%	100.00%	-
NAPS	0.91	1.45	1.36	1.37	1.45	1.89	1.69	-10.63%
YoY %	-37.24%	6.62%	-0.73%	-5.52%	-23.28%	11.83%	-	-
Horiz. %	53.85%	85.80%	80.47%	81.07%	85.80%	111.83%	100.00%	-

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	591.23	582.83	555.43	532.89	520.15	518.61	471.47	4.19%
YoY %	1.44%	4.93%	4.23%	2.45%	0.30%	10.00%	-	-
Horiz. %	125.40%	123.62%	117.81%	113.03%	110.33%	110.00%	100.00%	-
EPS	82.36	73.72	67.26	69.65	69.19	65.51	54.51	7.78%
YoY %	11.72%	9.60%	-3.43%	0.66%	5.62%	20.18%	-	-
Horiz. %	151.09%	135.24%	123.39%	127.77%	126.93%	120.18%	100.00%	-
DPS	101.00	51.20	44.70	68.50	125.00	53.97	44.99	15.82%
YoY %	97.27%	14.54%	-34.74%	-45.20%	131.61%	19.96%	-	-
Horiz. %	224.49%	113.80%	99.36%	152.26%	277.84%	119.96%	100.00%	-
NAPS	0.9101	1.45	1.36	1.37	1.45	1.8895	1.6898	-10.63%
YoY %	-37.23%	6.62%	-0.73%	-5.52%	-23.26%	11.82%	-	-
Horiz. %	53.86%	85.81%	80.48%	81.07%	85.81%	111.82%	100.00%	-

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	14.02	13.76	12.82	17.18	15.26	9.92	8.38	-
P/RPS	2.37	2.36	2.31	3.22	2.93	1.91	1.78	5.33%
YoY %	0.42%	2.16%	-28.26%	9.90%	53.40%	7.30%	-	-
Horiz. %	133.15%	132.58%	129.78%	180.90%	164.61%	107.30%	100.00%	-
P/EPS	17.02	18.67	19.06	24.67	22.06	15.14	15.37	1.86%
YoY %	-8.84%	-2.05%	-22.74%	11.83%	45.71%	-1.50%	-	-
Horiz. %	110.74%	121.47%	124.01%	160.51%	143.53%	98.50%	100.00%	-
EY	5.87	5.36	5.25	4.05	4.53	6.61	6.51	-1.86%
YoY %	9.51%	2.10%	29.63%	-10.60%	-31.47%	1.54%	-	-
Horiz. %	90.17%	82.33%	80.65%	62.21%	69.59%	101.54%	100.00%	-
DY	7.20	3.72	3.49	3.99	8.19	5.44	5.37	5.47%
YoY %	93.55%	6.59%	-12.53%	-51.28%	50.55%	1.30%	-	-
Horiz. %	134.08%	69.27%	64.99%	74.30%	152.51%	101.30%	100.00%	-
P/NAPS	15.41	9.49	9.43	12.54	10.52	5.25	4.96	22.87%
YoY %	62.38%	0.64%	-24.80%	19.20%	100.38%	5.85%	-	-
Horiz. %	310.69%	191.33%	190.12%	252.82%	212.10%	105.85%	100.00%	-

	31/03/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	12/04/16	24/11/15	14/11/14	08/11/13	21/11/12	02/11/11	03/11/10	-
Price	13.82	14.32	13.20	17.28	16.60	10.74	8.83	-
P/RPS	2.34	2.46	2.38	3.24	3.19	2.07	1.87	4.15%
YoY %	-4.88%	3.36%	-26.54%	1.57%	54.11%	10.70%	-	-
Horiz. %	125.13%	131.55%	127.27%	173.26%	170.59%	110.70%	100.00%	-
P/EPS	16.78	19.43	19.63	24.81	23.99	16.39	16.20	0.64%
YoY %	-13.64%	-1.02%	-20.88%	3.42%	46.37%	1.17%	-	-
Horiz. %	103.58%	119.94%	121.17%	153.15%	148.09%	101.17%	100.00%	-
EY	5.96	5.15	5.10	4.03	4.17	6.10	6.17	-0.62%
YoY %	15.73%	0.98%	26.55%	-3.36%	-31.64%	-1.13%	-	-
Horiz. %	96.60%	83.47%	82.66%	65.32%	67.59%	98.87%	100.00%	-
DY	7.31	3.58	3.39	3.96	7.53	5.03	5.10	6.75%
YoY %	104.19%	5.60%	-14.39%	-47.41%	49.70%	-1.37%	-	-
Horiz. %	143.33%	70.20%	66.47%	77.65%	147.65%	98.63%	100.00%	-
P/NAPS	15.19	9.88	9.71	12.61	11.45	5.68	5.22	21.41%
YoY %	53.74%	1.75%	-23.00%	10.13%	101.58%	8.81%	-	-
Horiz. %	291.00%	189.27%	186.02%	241.57%	219.35%	108.81%	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 - 05 June 2024

MQ Trader

MQ Trading Signals

2024-06-05 16:30:00

EMA 5

30 Mins

SELL

2024-06-05 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-05 16:00:00

EMA 5

Hourly

SELL

2024-06-05 15:40:00

EMA 5

10 Mins

SELL

2024-06-05 15:30:00

OBV

30 Mins

SELL

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

405

JCY

JCY INTERNATIONAL BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

PTRANS

PERAK TRANSIT BERHAD

297

HLIND

HONG LEONG INDUSTRIES BHD

285

NOTION

NOTION VTEC BHD

283

YTLPOWR

YTL POWER INTERNATIONAL BHD

279

GENTING

GENTING BHD

247

GENM

GENTING MALAYSIA BERHAD

223

Daily Stocks

DNEX

0.48

+0.02

203,540,400

HSI-CV7

0.155

0.00

150,286,000

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.125

0.00

120,524,600

AHB-WC

0.05

0.00

111,255,000

EDUSPEC-OR

0.005

0.00

75,002,700

DSONIC

0.52

+0.015

73,065,200

JCY

0.615

+0.02

66,998,200

E&O-LR

0.055

+0.01

56,261,700

MYEG

1.09

-0.01

56,084,900

More active Stocks

DLADY

37.36

+0.36

32,900

MPI

38.00

+0.30

130,100

APOLLO

7.45

+0.29

105,700

TENAGA

13.26

+0.28

11,736,400

SMI

0.61

+0.17

5,504,500

HARISON

9.64

+0.17

2,700

NSOP

3.90

+0.14

3,100

WPRTS

4.19

+0.13

1,699,900

IJM

2.89

+0.12

18,742,000

INARI

3.41

+0.11

18,906,600

More gainer Stocks

NESTLE

124.00

-3.70

87,200

UTDPLT

24.10

-1.04

343,300

ALLIANZ-PA

23.30

-0.84

500

PETDAG

18.88

-0.48

1,014,400

PPB

14.50

-0.30

830,000

F&N

32.28

-0.28

94,200

ALLIANZ

21.88

-0.20

31,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.78

-0.16

181,400

HLFG

17.16

-0.16

108,400

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