[HEIM] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	1,748,885	1,610,587	1,676,348	1,623,687	1,488,720	1,358,633	1,285,423	5.26%
YoY %	8.59%	-3.92%	3.24%	9.07%	9.57%	5.70%	-	-
Horiz. %	136.06%	125.30%	130.41%	126.32%	115.82%	105.70%	100.00%	-
PBT	292,399	265,787	288,736	276,981	242,883	204,991	191,178	7.33%
YoY %	10.01%	-7.95%	4.24%	14.04%	18.48%	7.23%	-	-
Horiz. %	152.95%	139.03%	151.03%	144.88%	127.05%	107.23%	100.00%	-
Tax	-78,206	-67,581	-71,132	-69,582	-61,505	-52,300	-49,190	8.03%
YoY %	-15.72%	4.99%	-2.23%	-13.13%	-17.60%	-6.32%	-	-
Horiz. %	158.99%	137.39%	144.61%	141.46%	125.04%	106.32%	100.00%	-
NP	214,193	198,206	217,604	207,399	181,378	152,691	141,988	7.08%
YoY %	8.07%	-8.91%	4.92%	14.35%	18.79%	7.54%	-	-
Horiz. %	150.85%	139.59%	153.26%	146.07%	127.74%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	214,193	198,206	217,604	207,399	181,378	152,691	141,988	7.08%
YoY %	8.07%	-8.91%	4.92%	14.35%	18.79%	7.54%	-	-
Horiz. %	150.85%	139.59%	153.26%	146.07%	127.74%	107.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.75%	25.43%	24.64%	25.12%	25.32%	25.51%	25.73%	-
YoY %	5.19%	3.21%	-1.91%	-0.79%	-0.74%	-0.86%	-	-
Horiz. %	103.96%	98.83%	95.76%	97.63%	98.41%	99.14%	100.00%	-
Total Cost	1,534,692	1,412,381	1,458,744	1,416,288	1,307,342	1,205,942	1,143,435	5.02%
YoY %	8.66%	-3.18%	3.00%	8.33%	8.41%	5.47%	-	-
Horiz. %	134.22%	123.52%	127.58%	123.86%	114.33%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	377,622	356,474	365,538	380,643	516,582	471,305	441,069	-2.55%
YoY %	5.93%	-2.48%	-3.97%	-26.32%	9.61%	6.86%	-	-
Horiz. %	85.62%	80.82%	82.88%	86.30%	117.12%	106.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	214,489	194,852	206,937	377,622	163,131	135,953	123,861	9.57%
YoY %	10.08%	-5.84%	-45.20%	131.48%	19.99%	9.76%	-	-
Horiz. %	173.17%	157.32%	167.07%	304.88%	131.70%	109.76%	100.00%	-
Div Payout %	100.14%	98.31%	95.10%	182.08%	89.94%	89.04%	87.23%	-
YoY %	1.86%	3.38%	-47.77%	102.45%	1.01%	2.07%	-	-
Horiz. %	114.80%	112.70%	109.02%	208.74%	103.11%	102.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	377,622	356,474	365,538	380,643	516,582	471,305	441,069	-2.55%
YoY %	5.93%	-2.48%	-3.97%	-26.32%	9.61%	6.86%	-	-
Horiz. %	85.62%	80.82%	82.88%	86.30%	117.12%	106.86%	100.00%	-
NOSH	302,098	302,097	302,098	302,098	302,095	302,119	302,102	-0.00%
YoY %	0.00%	-0.00%	0.00%	0.00%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	12.25%	12.31%	12.98%	12.77%	12.18%	11.24%	11.05%	-
YoY %	-0.49%	-5.16%	1.64%	4.84%	8.36%	1.72%	-	-
Horiz. %	110.86%	111.40%	117.47%	115.57%	110.23%	101.72%	100.00%	-
ROE	56.72%	55.60%	59.53%	54.49%	35.11%	32.40%	32.19%	-
YoY %	2.01%	-6.60%	9.25%	55.20%	8.36%	0.65%	-	-
Horiz. %	176.20%	172.72%	184.93%	169.28%	109.07%	100.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	578.91	533.14	554.90	537.47	492.80	449.70	425.49	5.26%
YoY %	8.58%	-3.92%	3.24%	9.06%	9.58%	5.69%	-	-
Horiz. %	136.06%	125.30%	130.41%	126.32%	115.82%	105.69%	100.00%	-
EPS	70.90	65.61	72.03	68.65	60.04	50.54	47.00	7.08%
YoY %	8.06%	-8.91%	4.92%	14.34%	18.80%	7.53%	-	-
Horiz. %	150.85%	139.60%	153.26%	146.06%	127.74%	107.53%	100.00%	-
DPS	71.00	64.50	68.50	125.00	54.00	45.00	41.00	9.57%
YoY %	10.08%	-5.84%	-45.20%	131.48%	20.00%	9.76%	-	-
Horiz. %	173.17%	157.32%	167.07%	304.88%	131.71%	109.76%	100.00%	-
NAPS	1.25	1.18	1.21	1.26	1.71	1.56	1.46	-2.55%
YoY %	5.93%	-2.48%	-3.97%	-26.32%	9.62%	6.85%	-	-
Horiz. %	85.62%	80.82%	82.88%	86.30%	117.12%	106.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	578.91	533.13	554.90	537.47	492.79	449.73	425.50	5.26%
YoY %	8.59%	-3.92%	3.24%	9.07%	9.57%	5.69%	-	-
Horiz. %	136.05%	125.29%	130.41%	126.31%	115.81%	105.69%	100.00%	-
EPS	70.90	65.61	72.03	68.65	60.04	50.54	47.00	7.08%
YoY %	8.06%	-8.91%	4.92%	14.34%	18.80%	7.53%	-	-
Horiz. %	150.85%	139.60%	153.26%	146.06%	127.74%	107.53%	100.00%	-
DPS	71.00	64.50	68.50	125.00	54.00	45.00	41.00	9.57%
YoY %	10.08%	-5.84%	-45.20%	131.48%	20.00%	9.76%	-	-
Horiz. %	173.17%	157.32%	167.07%	304.88%	131.71%	109.76%	100.00%	-
NAPS	1.25	1.18	1.21	1.26	1.71	1.5601	1.46	-2.55%
YoY %	5.93%	-2.48%	-3.97%	-26.32%	9.61%	6.86%	-	-
Horiz. %	85.62%	80.82%	82.88%	86.30%	117.12%	106.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	14.28	13.14	19.06	13.36	10.14	7.70	6.10	-
P/RPS	2.47	2.46	3.43	2.49	2.06	1.71	1.43	9.53%
YoY %	0.41%	-28.28%	37.75%	20.87%	20.47%	19.58%	-	-
Horiz. %	172.73%	172.03%	239.86%	174.13%	144.06%	119.58%	100.00%	-
P/EPS	20.14	20.03	26.46	19.46	16.89	15.24	12.98	7.59%
YoY %	0.55%	-24.30%	35.97%	15.22%	10.83%	17.41%	-	-
Horiz. %	155.16%	154.31%	203.85%	149.92%	130.12%	117.41%	100.00%	-
EY	4.97	4.99	3.78	5.14	5.92	6.56	7.70	-7.03%
YoY %	-0.40%	32.01%	-26.46%	-13.18%	-9.76%	-14.81%	-	-
Horiz. %	64.55%	64.81%	49.09%	66.75%	76.88%	85.19%	100.00%	-
DY	4.97	4.91	3.59	9.36	5.33	5.84	6.72	-4.90%
YoY %	1.22%	36.77%	-61.65%	75.61%	-8.73%	-13.10%	-	-
Horiz. %	73.96%	73.07%	53.42%	139.29%	79.32%	86.90%	100.00%	-
P/NAPS	11.42	11.14	15.75	10.60	5.93	4.94	4.18	18.22%
YoY %	2.51%	-29.27%	48.58%	78.75%	20.04%	18.18%	-	-
Horiz. %	273.21%	266.51%	376.79%	253.59%	141.87%	118.18%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	17/08/15	21/08/14	22/08/13	28/08/12	04/08/11	04/08/10	28/08/09	-
Price	12.98	13.28	18.00	15.76	10.86	8.10	6.54	-
P/RPS	2.24	2.49	3.24	2.93	2.20	1.80	1.54	6.44%
YoY %	-10.04%	-23.15%	10.58%	33.18%	22.22%	16.88%	-	-
Horiz. %	145.45%	161.69%	210.39%	190.26%	142.86%	116.88%	100.00%	-
P/EPS	18.31	20.24	24.99	22.96	18.09	16.03	13.91	4.68%
YoY %	-9.54%	-19.01%	8.84%	26.92%	12.85%	15.24%	-	-
Horiz. %	131.63%	145.51%	179.65%	165.06%	130.05%	115.24%	100.00%	-
EY	5.46	4.94	4.00	4.36	5.53	6.24	7.19	-4.48%
YoY %	10.53%	23.50%	-8.26%	-21.16%	-11.38%	-13.21%	-	-
Horiz. %	75.94%	68.71%	55.63%	60.64%	76.91%	86.79%	100.00%	-
DY	5.47	4.86	3.81	7.93	4.97	5.56	6.27	-2.24%
YoY %	12.55%	27.56%	-51.95%	59.56%	-10.61%	-11.32%	-	-
Horiz. %	87.24%	77.51%	60.77%	126.48%	79.27%	88.68%	100.00%	-
P/NAPS	10.38	11.25	14.88	12.51	6.35	5.19	4.48	15.02%
YoY %	-7.73%	-24.40%	18.94%	97.01%	22.35%	15.85%	-	-
Horiz. %	231.70%	251.12%	332.14%	279.24%	141.74%	115.85%	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