[HEIM] YoY Quarter Result on 30-Jun-2013 [#4]

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	577,519	397,621	412,870	412,097	346,028	348,759	308,713	10.09%
YoY %	45.24%	-3.69%	0.19%	19.09%	-0.78%	12.97%	-	-
Horiz. %	187.07%	128.80%	133.74%	133.49%	112.09%	112.97%	100.00%	-
PBT	122,375	65,508	64,070	43,211	46,876	37,725	47,822	15.52%
YoY %	86.81%	2.24%	48.27%	-7.82%	24.26%	-21.11%	-	-
Horiz. %	255.90%	136.98%	133.98%	90.36%	98.02%	78.89%	100.00%	-
Tax	-17,697	-21,484	-17,134	-9,752	-12,041	-8,649	-12,345	5.68%
YoY %	17.63%	-25.39%	-75.70%	19.01%	-39.22%	29.94%	-	-
Horiz. %	143.35%	174.03%	138.79%	79.00%	97.54%	70.06%	100.00%	-
NP	104,678	44,024	46,936	33,459	34,835	29,076	35,477	18.08%
YoY %	137.77%	-6.20%	40.28%	-3.95%	19.81%	-18.04%	-	-
Horiz. %	295.06%	124.09%	132.30%	94.31%	98.19%	81.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,678	44,024	46,936	33,459	34,835	29,076	35,477	18.08%
YoY %	137.77%	-6.20%	40.28%	-3.95%	19.81%	-18.04%	-	-
Horiz. %	295.06%	124.09%	132.30%	94.31%	98.19%	81.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.46%	32.80%	26.74%	22.57%	25.69%	22.93%	25.81%	-
YoY %	-55.91%	22.66%	18.48%	-12.14%	12.04%	-11.16%	-	-
Horiz. %	56.02%	127.08%	103.60%	87.45%	99.54%	88.84%	100.00%	-
Total Cost	472,841	353,597	365,934	378,638	311,193	319,683	273,236	8.78%
YoY %	33.72%	-3.37%	-3.36%	21.67%	-2.66%	17.00%	-	-
Horiz. %	173.05%	129.41%	133.93%	138.58%	113.89%	117.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	392,727	377,622	356,399	365,538	380,643	516,302	471,104	-2.75%
YoY %	4.00%	5.95%	-2.50%	-3.97%	-26.28%	9.59%	-	-
Horiz. %	83.36%	80.16%	75.65%	77.59%	80.80%	109.59%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	181,258	154,069	134,404	146,517	166,153	132,849	105,696	8.63%
YoY %	17.65%	14.63%	-8.27%	-11.82%	25.07%	25.69%	-	-
Horiz. %	171.49%	145.77%	127.16%	138.62%	157.20%	125.69%	100.00%	-
Div Payout %	173.16%	349.97%	286.36%	437.90%	476.97%	456.91%	297.93%	-
YoY %	-50.52%	22.21%	-34.61%	-8.19%	4.39%	53.36%	-	-
Horiz. %	58.12%	117.47%	96.12%	146.98%	160.09%	153.36%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	392,727	377,622	356,399	365,538	380,643	516,302	471,104	-2.75%
YoY %	4.00%	5.95%	-2.50%	-3.97%	-26.28%	9.59%	-	-
Horiz. %	83.36%	80.16%	75.65%	77.59%	80.80%	109.59%	100.00%	-
NOSH	302,098	302,098	302,033	302,098	302,098	301,931	301,989	0.00%
YoY %	0.00%	0.02%	-0.02%	0.00%	0.06%	-0.02%	-	-
Horiz. %	100.04%	100.04%	100.01%	100.04%	100.04%	99.98%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	18.13%	11.07%	11.37%	8.12%	10.07%	8.34%	11.49%	-
YoY %	63.78%	-2.64%	40.02%	-19.36%	20.74%	-27.42%	-	-
Horiz. %	157.79%	96.34%	98.96%	70.67%	87.64%	72.58%	100.00%	-
ROE	26.65%	11.66%	13.17%	9.15%	9.15%	5.63%	7.53%	-
YoY %	128.56%	-11.47%	43.93%	0.00%	62.52%	-25.23%	-	-
Horiz. %	353.92%	154.85%	174.90%	121.51%	121.51%	74.77%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	191.17	131.62	136.70	136.41	114.54	115.51	102.23	10.09%
YoY %	45.24%	-3.72%	0.21%	19.09%	-0.84%	12.99%	-	-
Horiz. %	187.00%	128.75%	133.72%	133.43%	112.04%	112.99%	100.00%	-
EPS	34.65	14.57	15.54	11.08	11.53	9.63	11.74	18.08%
YoY %	137.82%	-6.24%	40.25%	-3.90%	19.73%	-17.97%	-	-
Horiz. %	295.14%	124.11%	132.37%	94.38%	98.21%	82.03%	100.00%	-
DPS	60.00	51.00	44.50	48.50	55.00	44.00	35.00	8.63%
YoY %	17.65%	14.61%	-8.25%	-11.82%	25.00%	25.71%	-	-
Horiz. %	171.43%	145.71%	127.14%	138.57%	157.14%	125.71%	100.00%	-
NAPS	1.30	1.25	1.18	1.21	1.26	1.71	1.56	-2.76%
YoY %	4.00%	5.93%	-2.48%	-3.97%	-26.32%	9.62%	-	-
Horiz. %	83.33%	80.13%	75.64%	77.56%	80.77%	109.62%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 302,098
RPS	191.17	131.62	136.67	136.41	114.54	115.45	102.19	10.09%
YoY %	45.24%	-3.70%	0.19%	19.09%	-0.79%	12.98%	-	-
Horiz. %	187.07%	128.80%	133.74%	133.49%	112.09%	112.98%	100.00%	-
EPS	34.65	14.57	15.54	11.08	11.53	9.62	11.74	18.08%
YoY %	137.82%	-6.24%	40.25%	-3.90%	19.85%	-18.06%	-	-
Horiz. %	295.14%	124.11%	132.37%	94.38%	98.21%	81.94%	100.00%	-
DPS	60.00	51.00	44.49	48.50	55.00	43.98	34.99	8.63%
YoY %	17.65%	14.63%	-8.27%	-11.82%	25.06%	25.69%	-	-
Horiz. %	171.48%	145.76%	127.15%	138.61%	157.19%	125.69%	100.00%	-
NAPS	1.30	1.25	1.1797	1.21	1.26	1.7091	1.5594	-2.75%
YoY %	4.00%	5.96%	-2.50%	-3.97%	-26.28%	9.60%	-	-
Horiz. %	83.37%	80.16%	75.65%	77.59%	80.80%	109.60%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	16.38	14.28	13.14	19.06	13.36	10.14	7.70	-
P/RPS	8.57	10.85	9.61	13.97	11.66	8.78	7.53	2.00%
YoY %	-21.01%	12.90%	-31.21%	19.81%	32.80%	16.60%	-	-
Horiz. %	113.81%	144.09%	127.62%	185.52%	154.85%	116.60%	100.00%	-
P/EPS	47.27	97.99	84.56	172.09	115.86	105.30	65.54	-4.89%
YoY %	-51.76%	15.88%	-50.86%	48.53%	10.03%	60.67%	-	-
Horiz. %	72.12%	149.51%	129.02%	262.57%	176.78%	160.67%	100.00%	-
EY	2.12	1.02	1.18	0.58	0.86	0.95	1.53	5.13%
YoY %	107.84%	-13.56%	103.45%	-32.56%	-9.47%	-37.91%	-	-
Horiz. %	138.56%	66.67%	77.12%	37.91%	56.21%	62.09%	100.00%	-
DY	3.66	3.57	3.39	2.54	4.12	4.34	4.55	-3.28%
YoY %	2.52%	5.31%	33.46%	-38.35%	-5.07%	-4.62%	-	-
Horiz. %	80.44%	78.46%	74.51%	55.82%	90.55%	95.38%	100.00%	-
P/NAPS	12.60	11.42	11.14	15.75	10.60	5.93	4.94	15.46%
YoY %	10.33%	2.51%	-29.27%	48.58%	78.75%	20.04%	-	-
Horiz. %	255.06%	231.17%	225.51%	318.83%	214.57%	120.04%	100.00%	-

	31/12/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	15/02/17	17/08/15	21/08/14	22/08/13	28/08/12	04/08/11	04/08/10	-
Price	15.92	12.98	13.28	18.00	15.76	10.86	8.10	-
P/RPS	8.33	9.86	9.71	13.20	13.76	9.40	7.92	0.77%
YoY %	-15.52%	1.54%	-26.44%	-4.07%	46.38%	18.69%	-	-
Horiz. %	105.18%	124.49%	122.60%	166.67%	173.74%	118.69%	100.00%	-
P/EPS	45.94	89.07	85.46	162.52	136.67	112.77	68.95	-6.04%
YoY %	-48.42%	4.22%	-47.42%	18.91%	21.19%	63.55%	-	-
Horiz. %	66.63%	129.18%	123.94%	235.71%	198.22%	163.55%	100.00%	-
EY	2.18	1.12	1.17	0.62	0.73	0.89	1.45	6.46%
YoY %	94.64%	-4.27%	88.71%	-15.07%	-17.98%	-38.62%	-	-
Horiz. %	150.34%	77.24%	80.69%	42.76%	50.34%	61.38%	100.00%	-
DY	3.77	3.93	3.35	2.69	3.49	4.05	4.32	-2.07%
YoY %	-4.07%	17.31%	24.54%	-22.92%	-13.83%	-6.25%	-	-
Horiz. %	87.27%	90.97%	77.55%	62.27%	80.79%	93.75%	100.00%	-
P/NAPS	12.25	10.38	11.25	14.88	12.51	6.35	5.19	14.10%
YoY %	18.02%	-7.73%	-24.40%	18.94%	97.01%	22.35%	-	-
Horiz. %	236.03%	200.00%	216.76%	286.71%	241.04%	122.35%	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