[HEIM] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,894,798	1,770,026	1,822,961	1,880,761	1,827,789	1,847,973	1,786,082	4.01%
YoY %	7.05%	-2.90%	-3.07%	2.90%	-1.09%	3.47%	-	-
Horiz. %	106.09%	99.10%	102.06%	105.30%	102.34%	103.47%	100.00%	-
PBT	362,453	342,675	341,362	347,080	342,716	351,963	337,853	4.79%
YoY %	5.77%	0.38%	-1.65%	1.27%	-2.63%	4.18%	-	-
Horiz. %	107.28%	101.43%	101.04%	102.73%	101.44%	104.18%	100.00%	-
Tax	-81,353	-70,523	-69,915	-73,757	-83,233	-86,301	-89,043	-5.83%
YoY %	-15.36%	-0.87%	5.21%	11.38%	3.55%	3.08%	-	-
Horiz. %	91.36%	79.20%	78.52%	82.83%	93.48%	96.92%	100.00%	-
NP	281,100	272,152	271,447	273,323	259,483	265,662	248,810	8.46%
YoY %	3.29%	0.26%	-0.69%	5.33%	-2.33%	6.77%	-	-
Horiz. %	112.98%	109.38%	109.10%	109.85%	104.29%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	281,100	272,152	271,447	273,323	259,483	265,662	248,810	8.46%
YoY %	3.29%	0.26%	-0.69%	5.33%	-2.33%	6.77%	-	-
Horiz. %	112.98%	109.38%	109.10%	109.85%	104.29%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.45%	20.58%	20.48%	21.25%	24.29%	24.52%	26.36%	-
YoY %	9.09%	0.49%	-3.62%	-12.52%	-0.94%	-6.98%	-	-
Horiz. %	85.17%	78.07%	77.69%	80.61%	92.15%	93.02%	100.00%	-
Total Cost	1,613,698	1,497,874	1,551,514	1,607,438	1,568,306	1,582,311	1,537,272	3.28%
YoY %	7.73%	-3.46%	-3.48%	2.50%	-0.89%	2.93%	-	-
Horiz. %	104.97%	97.44%	100.93%	104.56%	102.02%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	265,846	323,244	441,063	392,727	286,993	335,328	274,941	-2.21%
YoY %	-17.76%	-26.71%	12.31%	36.84%	-14.41%	21.96%	-	-
Horiz. %	96.69%	117.57%	160.42%	142.84%	104.38%	121.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	302,098	302,098	286,993	286,993	256,783	256,783	305,118	-0.66%
YoY %	0.00%	5.26%	0.00%	11.76%	0.00%	-15.84%	-	-
Horiz. %	99.01%	99.01%	94.06%	94.06%	84.16%	84.16%	100.00%	-
Div Payout %	107.47%	111.00%	105.73%	105.00%	98.96%	96.66%	122.63%	-
YoY %	-3.18%	4.98%	0.70%	6.10%	2.38%	-21.18%	-	-
Horiz. %	87.64%	90.52%	86.22%	85.62%	80.70%	78.82%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	265,846	323,244	441,063	392,727	286,993	335,328	274,941	-2.21%
YoY %	-17.76%	-26.71%	12.31%	36.84%	-14.41%	21.96%	-	-
Horiz. %	96.69%	117.57%	160.42%	142.84%	104.38%	121.96%	100.00%	-
NOSH	302,098	302,098	302,098	302,098	302,098	302,098	302,133	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	14.84%	15.38%	14.89%	14.53%	14.20%	14.38%	13.93%	-
YoY %	-3.51%	3.29%	2.48%	2.32%	-1.25%	3.23%	-	-
Horiz. %	106.53%	110.41%	106.89%	104.31%	101.94%	103.23%	100.00%	-
ROE	105.74%	84.19%	61.54%	69.60%	90.41%	79.22%	90.50%	-
YoY %	25.60%	36.81%	-11.58%	-23.02%	14.13%	-12.46%	-	-
Horiz. %	116.84%	93.03%	68.00%	76.91%	99.90%	87.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	627.21	585.91	603.43	622.57	605.03	611.71	591.16	4.02%
YoY %	7.05%	-2.90%	-3.07%	2.90%	-1.09%	3.48%	-	-
Horiz. %	106.10%	99.11%	102.08%	105.31%	102.35%	103.48%	100.00%	-
EPS	93.05	90.09	89.85	90.47	85.89	87.94	82.35	8.47%
YoY %	3.29%	0.27%	-0.69%	5.33%	-2.33%	6.79%	-	-
Horiz. %	112.99%	109.40%	109.11%	109.86%	104.30%	106.79%	100.00%	-
DPS	100.00	100.00	95.00	95.00	85.00	85.00	101.00	-0.66%
YoY %	0.00%	5.26%	0.00%	11.76%	0.00%	-15.84%	-	-
Horiz. %	99.01%	99.01%	94.06%	94.06%	84.16%	84.16%	100.00%	-
NAPS	0.88	1.07	1.46	1.30	0.95	1.11	0.91	-2.20%
YoY %	-17.76%	-26.71%	12.31%	36.84%	-14.41%	21.98%	-	-
Horiz. %	96.70%	117.58%	160.44%	142.86%	104.40%	121.98%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	627.21	585.91	603.43	622.57	605.03	611.71	591.23	4.01%
YoY %	7.05%	-2.90%	-3.07%	2.90%	-1.09%	3.46%	-	-
Horiz. %	106.09%	99.10%	102.06%	105.30%	102.33%	103.46%	100.00%	-
EPS	93.05	90.09	89.85	90.47	85.89	87.94	82.36	8.46%
YoY %	3.29%	0.27%	-0.69%	5.33%	-2.33%	6.78%	-	-
Horiz. %	112.98%	109.39%	109.09%	109.85%	104.29%	106.78%	100.00%	-
DPS	100.00	100.00	95.00	95.00	85.00	85.00	101.00	-0.66%
YoY %	0.00%	5.26%	0.00%	11.76%	0.00%	-15.84%	-	-
Horiz. %	99.01%	99.01%	94.06%	94.06%	84.16%	84.16%	100.00%	-
NAPS	0.88	1.07	1.46	1.30	0.95	1.11	0.9101	-2.21%
YoY %	-17.76%	-26.71%	12.31%	36.84%	-14.41%	21.96%	-	-
Horiz. %	96.69%	117.57%	160.42%	142.84%	104.38%	121.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	18.60	18.50	17.90	16.38	17.74	15.14	14.02	-
P/RPS	2.97	3.16	2.97	2.63	2.93	2.48	2.37	16.21%
YoY %	-6.01%	6.40%	12.93%	-10.24%	18.15%	4.64%	-	-
Horiz. %	125.32%	133.33%	125.32%	110.97%	123.63%	104.64%	100.00%	-
P/EPS	19.99	20.54	19.92	18.10	20.65	17.22	17.02	11.30%
YoY %	-2.68%	3.11%	10.06%	-12.35%	19.92%	1.18%	-	-
Horiz. %	117.45%	120.68%	117.04%	106.35%	121.33%	101.18%	100.00%	-
EY	5.00	4.87	5.02	5.52	4.84	5.81	5.87	-10.13%
YoY %	2.67%	-2.99%	-9.06%	14.05%	-16.70%	-1.02%	-	-
Horiz. %	85.18%	82.96%	85.52%	94.04%	82.45%	98.98%	100.00%	-
DY	5.38	5.41	5.31	5.80	4.79	5.61	7.20	-17.64%
YoY %	-0.55%	1.88%	-8.45%	21.09%	-14.62%	-22.08%	-	-
Horiz. %	74.72%	75.14%	73.75%	80.56%	66.53%	77.92%	100.00%	-
P/NAPS	21.14	17.29	12.26	12.60	18.67	13.64	15.41	23.43%
YoY %	22.27%	41.03%	-2.70%	-32.51%	36.88%	-11.49%	-	-
Horiz. %	137.18%	112.20%	79.56%	81.77%	121.16%	88.51%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	26/07/17	12/04/17	15/02/17	20/10/16	18/07/16	12/04/16	-
Price	17.32	17.64	18.38	15.92	16.82	16.92	13.82	-
P/RPS	2.76	3.01	3.05	2.56	2.78	2.77	2.34	11.62%
YoY %	-8.31%	-1.31%	19.14%	-7.91%	0.36%	18.38%	-	-
Horiz. %	117.95%	128.63%	130.34%	109.40%	118.80%	118.38%	100.00%	-
P/EPS	18.61	19.58	20.46	17.60	19.58	19.24	16.78	7.13%
YoY %	-4.95%	-4.30%	16.25%	-10.11%	1.77%	14.66%	-	-
Horiz. %	110.91%	116.69%	121.93%	104.89%	116.69%	114.66%	100.00%	-
EY	5.37	5.11	4.89	5.68	5.11	5.20	5.96	-6.70%
YoY %	5.09%	4.50%	-13.91%	11.15%	-1.73%	-12.75%	-	-
Horiz. %	90.10%	85.74%	82.05%	95.30%	85.74%	87.25%	100.00%	-
DY	5.77	5.67	5.17	5.97	5.05	5.02	7.31	-14.57%
YoY %	1.76%	9.67%	-13.40%	18.22%	0.60%	-31.33%	-	-
Horiz. %	78.93%	77.56%	70.73%	81.67%	69.08%	68.67%	100.00%	-
P/NAPS	19.68	16.49	12.59	12.25	17.71	15.24	15.19	18.82%
YoY %	19.35%	30.98%	2.78%	-30.83%	16.21%	0.33%	-	-
Horiz. %	129.56%	108.56%	82.88%	80.65%	116.59%	100.33%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos