[HEIM] QoQ TTM Result on 31-Mar-2023 [#1]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	2,637,741	2,700,804	2,821,615	2,896,949	2,855,065	2,755,718	2,425,098	5.74%
YoY %	-2.33%	-4.28%	-2.60%	1.47%	3.61%	13.63%	-	-
Horiz. %	108.77%	111.37%	116.35%	119.46%	117.73%	113.63%	100.00%	-
PBT	510,880	533,052	575,162	584,030	594,500	564,693	474,466	5.03%
YoY %	-4.16%	-7.32%	-1.52%	-1.76%	5.28%	19.02%	-	-
Horiz. %	107.67%	112.35%	121.22%	123.09%	125.30%	119.02%	100.00%	-
Tax	-124,080	-140,690	-161,391	-174,660	-181,676	-160,655	-128,146	-2.12%
YoY %	11.81%	12.83%	7.60%	3.86%	-13.08%	-25.37%	-	-
Horiz. %	96.83%	109.79%	125.94%	136.30%	141.77%	125.37%	100.00%	-
NP	386,800	392,362	413,771	409,370	412,824	404,038	346,320	7.62%
YoY %	-1.42%	-5.17%	1.08%	-0.84%	2.17%	16.67%	-	-
Horiz. %	111.69%	113.29%	119.48%	118.21%	119.20%	116.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	386,800	392,362	413,771	409,370	412,824	404,038	346,320	7.62%
YoY %	-1.42%	-5.17%	1.08%	-0.84%	2.17%	16.67%	-	-
Horiz. %	111.69%	113.29%	119.48%	118.21%	119.20%	116.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.29%	26.39%	28.06%	29.91%	30.56%	28.45%	27.01%	-
YoY %	-7.96%	-5.95%	-6.19%	-2.13%	7.42%	5.33%	-	-
Horiz. %	89.93%	97.70%	103.89%	110.74%	113.14%	105.33%	100.00%	-
Total Cost	2,250,941	2,308,442	2,407,844	2,487,579	2,442,241	2,351,680	2,078,778	5.43%
YoY %	-2.49%	-4.13%	-3.21%	1.86%	3.85%	13.13%	-	-
Horiz. %	108.28%	111.05%	115.83%	119.67%	117.48%	113.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	459,188	359,496	392,727	598,154	489,398	383,664	395,748	10.39%
YoY %	27.73%	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-	-
Horiz. %	116.03%	90.84%	99.24%	151.15%	123.66%	96.95%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	386,685	416,895	416,895	416,895	416,895	320,223	320,223	13.35%
YoY %	-7.25%	0.00%	0.00%	0.00%	30.19%	0.00%	-	-
Horiz. %	120.75%	130.19%	130.19%	130.19%	130.19%	100.00%	100.00%	-
Div Payout %	99.97%	106.25%	100.76%	101.84%	100.99%	79.26%	92.46%	-
YoY %	-5.91%	5.45%	-1.06%	0.84%	27.42%	-14.28%	-	-
Horiz. %	108.12%	114.91%	108.98%	110.14%	109.23%	85.72%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	459,188	359,496	392,727	598,154	489,398	383,664	395,748	10.39%
YoY %	27.73%	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-	-
Horiz. %	116.03%	90.84%	99.24%	151.15%	123.66%	96.95%	100.00%	-
NOSH	302,098	302,098	302,098	302,098	302,098	302,098	302,098	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	14.66%	14.53%	14.66%	14.13%	14.46%	14.66%	14.28%	-
YoY %	0.89%	-0.89%	3.75%	-2.28%	-1.36%	2.66%	-	-
Horiz. %	102.66%	101.75%	102.66%	98.95%	101.26%	102.66%	100.00%	-
ROE	84.24%	109.14%	105.36%	68.44%	84.35%	105.31%	87.51%	-
YoY %	-22.81%	3.59%	53.95%	-18.86%	-19.90%	20.34%	-	-
Horiz. %	96.26%	124.72%	120.40%	78.21%	96.39%	120.34%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	873.14	894.02	934.01	958.94	945.08	912.19	802.75	5.74%
YoY %	-2.34%	-4.28%	-2.60%	1.47%	3.61%	13.63%	-	-
Horiz. %	108.77%	111.37%	116.35%	119.46%	117.73%	113.63%	100.00%	-
EPS	128.04	129.88	136.97	135.51	136.65	133.74	114.64	7.62%
YoY %	-1.42%	-5.18%	1.08%	-0.83%	2.18%	16.66%	-	-
Horiz. %	111.69%	113.29%	119.48%	118.20%	119.20%	116.66%	100.00%	-
DPS	128.00	138.00	138.00	138.00	138.00	106.00	106.00	13.35%
YoY %	-7.25%	0.00%	0.00%	0.00%	30.19%	0.00%	-	-
Horiz. %	120.75%	130.19%	130.19%	130.19%	130.19%	100.00%	100.00%	-
NAPS	1.52	1.19	1.30	1.98	1.62	1.27	1.31	10.39%
YoY %	27.73%	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-	-
Horiz. %	116.03%	90.84%	99.24%	151.15%	123.66%	96.95%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	873.14	894.02	934.01	958.94	945.08	912.19	802.75	5.74%
YoY %	-2.34%	-4.28%	-2.60%	1.47%	3.61%	13.63%	-	-
Horiz. %	108.77%	111.37%	116.35%	119.46%	117.73%	113.63%	100.00%	-
EPS	128.04	129.88	136.97	135.51	136.65	133.74	114.64	7.62%
YoY %	-1.42%	-5.18%	1.08%	-0.83%	2.18%	16.66%	-	-
Horiz. %	111.69%	113.29%	119.48%	118.20%	119.20%	116.66%	100.00%	-
DPS	128.00	138.00	138.00	138.00	138.00	106.00	106.00	13.35%
YoY %	-7.25%	0.00%	0.00%	0.00%	30.19%	0.00%	-	-
Horiz. %	120.75%	130.19%	130.19%	130.19%	130.19%	100.00%	100.00%	-
NAPS	1.52	1.19	1.30	1.98	1.62	1.27	1.31	10.39%
YoY %	27.73%	-8.46%	-34.34%	22.22%	27.56%	-3.05%	-	-
Horiz. %	116.03%	90.84%	99.24%	151.15%	123.66%	96.95%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	24.14	24.32	26.10	26.50	25.20	23.88	23.02	-
P/RPS	2.76	2.72	2.79	2.76	2.67	2.62	2.87	-2.56%
YoY %	1.47%	-2.51%	1.09%	3.37%	1.91%	-8.71%	-	-
Horiz. %	96.17%	94.77%	97.21%	96.17%	93.03%	91.29%	100.00%	-
P/EPS	18.85	18.73	19.06	19.56	18.44	17.86	20.08	-4.11%
YoY %	0.64%	-1.73%	-2.56%	6.07%	3.25%	-11.06%	-	-
Horiz. %	93.87%	93.28%	94.92%	97.41%	91.83%	88.94%	100.00%	-
EY	5.30	5.34	5.25	5.11	5.42	5.60	4.98	4.22%
YoY %	-0.75%	1.71%	2.74%	-5.72%	-3.21%	12.45%	-	-
Horiz. %	106.43%	107.23%	105.42%	102.61%	108.84%	112.45%	100.00%	-
DY	5.30	5.67	5.29	5.21	5.48	4.44	4.60	9.87%
YoY %	-6.53%	7.18%	1.54%	-4.93%	23.42%	-3.48%	-	-
Horiz. %	115.22%	123.26%	115.00%	113.26%	119.13%	96.52%	100.00%	-
P/NAPS	15.88	20.44	20.08	13.38	15.56	18.80	17.57	-6.50%
YoY %	-22.31%	1.79%	50.07%	-14.01%	-17.23%	7.00%	-	-
Horiz. %	90.38%	116.33%	114.29%	76.15%	88.56%	107.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	27/11/23	15/08/23	11/05/23	24/02/23	08/11/22	12/08/22	-
Price	22.34	23.38	25.82	28.40	27.48	23.44	24.40	-
P/RPS	2.56	2.62	2.76	2.96	2.91	2.57	3.04	-10.79%
YoY %	-2.29%	-5.07%	-6.76%	1.72%	13.23%	-15.46%	-	-
Horiz. %	84.21%	86.18%	90.79%	97.37%	95.72%	84.54%	100.00%	-
P/EPS	17.45	18.00	18.85	20.96	20.11	17.53	21.28	-12.35%
YoY %	-3.06%	-4.51%	-10.07%	4.23%	14.72%	-17.62%	-	-
Horiz. %	82.00%	84.59%	88.58%	98.50%	94.50%	82.38%	100.00%	-
EY	5.73	5.56	5.30	4.77	4.97	5.71	4.70	14.08%
YoY %	3.06%	4.91%	11.11%	-4.02%	-12.96%	21.49%	-	-
Horiz. %	121.91%	118.30%	112.77%	101.49%	105.74%	121.49%	100.00%	-
DY	5.73	5.90	5.34	4.86	5.02	4.52	4.34	20.28%
YoY %	-2.88%	10.49%	9.88%	-3.19%	11.06%	4.15%	-	-
Horiz. %	132.03%	135.94%	123.04%	111.98%	115.67%	104.15%	100.00%	-
P/NAPS	14.70	19.65	19.86	14.34	16.96	18.46	18.63	-14.57%
YoY %	-25.19%	-1.06%	38.49%	-15.45%	-8.13%	-0.91%	-	-
Horiz. %	78.90%	105.48%	106.60%	76.97%	91.04%	99.09%	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