[HEIM] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -32.82%
YoY- 154.86%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,709,324 2,618,922 2,685,822 1,794,322 1,539,258 2,075,430 1,710,764 7.95%
PBT 562,550 527,026 565,702 259,624 101,696 311,832 275,262 12.63%
Tax -135,328 -126,222 -166,792 -61,998 -24,154 -74,828 -67,950 12.15%
NP 427,222 400,804 398,910 197,626 77,542 237,004 207,312 12.79%
-
NP to SH 427,222 400,804 398,910 197,626 77,542 237,004 207,312 12.79%
-
Tax Rate 24.06% 23.95% 29.48% 23.88% 23.75% 24.00% 24.69% -
Total Cost 2,282,102 2,218,118 2,286,912 1,596,696 1,461,716 1,838,426 1,503,452 7.19%
-
Net Worth 407,832 392,727 395,748 293,035 432,000 326,265 314,181 4.43%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 241,678 241,678 241,678 90,629 - 253,762 241,678 0.00%
Div Payout % 56.57% 60.30% 60.58% 45.86% - 107.07% 116.58% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 407,832 392,727 395,748 293,035 432,000 326,265 314,181 4.43%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.77% 15.30% 14.85% 11.01% 5.04% 11.42% 12.12% -
ROE 104.75% 102.06% 100.80% 67.44% 17.95% 72.64% 65.98% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 896.84 866.91 889.06 593.95 509.52 687.01 566.29 7.95%
EPS 141.42 132.68 132.04 65.42 25.66 78.46 68.62 12.79%
DPS 80.00 80.00 80.00 30.00 0.00 84.00 80.00 0.00%
NAPS 1.35 1.30 1.31 0.97 1.43 1.08 1.04 4.43%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 896.84 866.91 889.06 593.95 509.52 687.01 566.29 7.95%
EPS 141.42 132.68 132.04 65.42 25.66 78.46 68.62 12.79%
DPS 80.00 80.00 80.00 30.00 0.00 84.00 80.00 0.00%
NAPS 1.35 1.30 1.31 0.97 1.43 1.08 1.04 4.43%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 22.04 26.10 23.02 23.60 22.56 23.46 21.88 -
P/RPS 2.46 3.01 2.59 3.97 4.43 3.41 3.86 -7.22%
P/EPS 15.58 19.67 17.43 36.08 87.89 29.90 31.88 -11.23%
EY 6.42 5.08 5.74 2.77 1.14 3.34 3.14 12.64%
DY 3.63 3.07 3.48 1.27 0.00 3.58 3.66 -0.13%
P/NAPS 16.33 20.08 17.57 24.33 15.78 21.72 21.04 -4.13%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 07/08/24 15/08/23 12/08/22 25/08/21 13/08/20 20/08/19 28/08/18 -
Price 21.90 25.82 24.40 22.50 22.20 22.72 22.08 -
P/RPS 2.44 2.98 2.74 3.79 4.36 3.31 3.90 -7.51%
P/EPS 15.49 19.46 18.48 34.39 86.49 28.96 32.18 -11.46%
EY 6.46 5.14 5.41 2.91 1.16 3.45 3.11 12.94%
DY 3.65 3.10 3.28 1.33 0.00 3.70 3.62 0.13%
P/NAPS 16.22 19.86 18.63 23.20 15.52 21.04 21.23 -4.38%

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

Post a Comment