[HEIM] YoY TTM Result on 31-Dec-2009 [#2]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	1,532,468	1,613,620	1,467,575	1,270,203	1,273,374	1,129,927	974,254	7.83%
YoY %	-5.03%	9.95%	15.54%	-0.25%	12.70%	15.98%	-	-
Horiz. %	157.30%	165.63%	150.64%	130.38%	130.70%	115.98%	100.00%	-
PBT	279,582	266,433	248,379	176,064	183,959	161,261	135,630	12.80%
YoY %	4.94%	7.27%	41.07%	-4.29%	14.08%	18.90%	-	-
Horiz. %	206.14%	196.44%	183.13%	129.81%	135.63%	118.90%	100.00%	-
Tax	-70,224	-67,355	-62,893	-45,539	-46,083	-40,200	-12,201	33.83%
YoY %	-4.26%	-7.09%	-38.11%	1.18%	-14.63%	-229.48%	-	-
Horiz. %	575.56%	552.04%	515.47%	373.24%	377.70%	329.48%	100.00%	-
NP	209,358	199,078	185,486	130,525	137,876	121,061	123,429	9.19%
YoY %	5.16%	7.33%	42.11%	-5.33%	13.89%	-1.92%	-	-
Horiz. %	169.62%	161.29%	150.28%	105.75%	111.70%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,358	199,078	185,486	130,525	137,876	121,061	123,429	9.19%
YoY %	5.16%	7.33%	42.11%	-5.33%	13.89%	-1.92%	-	-
Horiz. %	169.62%	161.29%	150.28%	105.75%	111.70%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.28%	25.32%	25.87%	25.05%	24.93%	9.00%	-
YoY %	-0.63%	-0.16%	-2.13%	3.27%	0.48%	177.00%	-	-
Horiz. %	279.11%	280.89%	281.33%	287.44%	278.33%	277.00%	100.00%	-
Total Cost	1,323,110	1,414,542	1,282,089	1,139,678	1,135,498	1,008,866	850,825	7.62%
YoY %	-6.46%	10.33%	12.50%	0.37%	12.55%	18.58%	-	-
Horiz. %	155.51%	166.26%	150.69%	133.95%	133.46%	118.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,328	504,503	468,150	420,048	413,804	383,468	362,465	-1.28%
YoY %	-33.53%	7.77%	11.45%	1.51%	7.91%	5.79%	-	-
Horiz. %	92.51%	139.19%	129.16%	115.89%	114.16%	105.79%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	226,573	344,318	135,899	123,837	123,858	135,855	126,865	10.13%
YoY %	-34.20%	153.36%	9.74%	-0.02%	-8.83%	7.09%	-	-
Horiz. %	178.59%	271.41%	107.12%	97.61%	97.63%	107.09%	100.00%	-
Div Payout %	108.22%	172.96%	73.27%	94.88%	89.83%	112.22%	102.78%	-
YoY %	-37.43%	136.06%	-22.78%	5.62%	-19.95%	9.18%	-	-
Horiz. %	105.29%	168.28%	71.29%	92.31%	87.40%	109.18%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	335,328	504,503	468,150	420,048	413,804	383,468	362,465	-1.28%
YoY %	-33.53%	7.77%	11.45%	1.51%	7.91%	5.79%	-	-
Horiz. %	92.51%	139.19%	129.16%	115.89%	114.16%	105.79%	100.00%	-
NOSH	302,098	302,098	302,032	302,193	302,047	301,943	302,054	0.00%
YoY %	0.00%	0.02%	-0.05%	0.05%	0.03%	-0.04%	-	-
Horiz. %	100.01%	100.01%	99.99%	100.05%	100.00%	99.96%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	13.66%	12.34%	12.64%	10.28%	10.83%	10.71%	12.67%	-
YoY %	10.70%	-2.37%	22.96%	-5.08%	1.12%	-15.47%	-	-
Horiz. %	107.81%	97.40%	99.76%	81.14%	85.48%	84.53%	100.00%	-
ROE	62.43%	39.46%	39.62%	31.07%	33.32%	31.57%	34.05%	-
YoY %	58.21%	-0.40%	27.52%	-6.75%	5.54%	-7.28%	-	-
Horiz. %	183.35%	115.89%	116.36%	91.25%	97.86%	92.72%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	507.28	534.14	485.90	420.33	421.58	374.22	322.54	7.83%
YoY %	-5.03%	9.93%	15.60%	-0.30%	12.66%	16.02%	-	-
Horiz. %	157.28%	165.60%	150.65%	130.32%	130.71%	116.02%	100.00%	-
EPS	69.30	65.90	61.41	43.19	45.65	40.09	40.86	9.19%
YoY %	5.16%	7.31%	42.19%	-5.39%	13.87%	-1.88%	-	-
Horiz. %	169.60%	161.28%	150.29%	105.70%	111.72%	98.12%	100.00%	-
DPS	75.00	114.00	45.00	41.00	41.00	45.00	42.00	10.13%
YoY %	-34.21%	153.33%	9.76%	0.00%	-8.89%	7.14%	-	-
Horiz. %	178.57%	271.43%	107.14%	97.62%	97.62%	107.14%	100.00%	-
NAPS	1.11	1.67	1.55	1.39	1.37	1.27	1.20	-1.28%
YoY %	-33.53%	7.74%	11.51%	1.46%	7.87%	5.83%	-	-
Horiz. %	92.50%	139.17%	129.17%	115.83%	114.17%	105.83%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 302,193
RPS	507.28	534.14	485.79	420.46	421.51	374.03	322.50	7.83%
YoY %	-5.03%	9.95%	15.54%	-0.25%	12.69%	15.98%	-	-
Horiz. %	157.30%	165.62%	150.63%	130.38%	130.70%	115.98%	100.00%	-
EPS	69.30	65.90	61.40	43.21	45.64	40.07	40.86	9.19%
YoY %	5.16%	7.33%	42.10%	-5.32%	13.90%	-1.93%	-	-
Horiz. %	169.60%	161.28%	150.27%	105.75%	111.70%	98.07%	100.00%	-
DPS	75.00	114.00	44.99	40.99	41.00	44.97	41.99	10.14%
YoY %	-34.21%	153.39%	9.76%	-0.02%	-8.83%	7.10%	-	-
Horiz. %	178.61%	271.49%	107.14%	97.62%	97.64%	107.10%	100.00%	-
NAPS	1.11	1.67	1.5497	1.3904	1.3698	1.2694	1.1998	-1.28%
YoY %	-33.53%	7.76%	11.46%	1.50%	7.91%	5.80%	-	-
Horiz. %	92.52%	139.19%	129.16%	115.89%	114.17%	105.80%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	16.60	13.46	10.16	6.95	5.05	5.55	6.10	-
P/RPS	3.27	2.52	2.09	1.65	1.20	1.48	1.89	9.55%
YoY %	29.76%	20.57%	26.67%	37.50%	-18.92%	-21.69%	-	-
Horiz. %	173.02%	133.33%	110.58%	87.30%	63.49%	78.31%	100.00%	-
P/EPS	23.95	20.43	16.54	16.09	11.06	13.84	14.93	8.18%
YoY %	17.23%	23.52%	2.80%	45.48%	-20.09%	-7.30%	-	-
Horiz. %	160.42%	136.84%	110.78%	107.77%	74.08%	92.70%	100.00%	-
EY	4.17	4.90	6.04	6.21	9.04	7.22	6.70	-7.59%
YoY %	-14.90%	-18.87%	-2.74%	-31.31%	25.21%	7.76%	-	-
Horiz. %	62.24%	73.13%	90.15%	92.69%	134.93%	107.76%	100.00%	-
DY	4.52	8.47	4.43	5.90	8.12	8.11	6.89	-6.77%
YoY %	-46.64%	91.20%	-24.92%	-27.34%	0.12%	17.71%	-	-
Horiz. %	65.60%	122.93%	64.30%	85.63%	117.85%	117.71%	100.00%	-
P/NAPS	14.95	8.06	6.55	5.00	3.69	4.37	5.08	19.69%
YoY %	85.48%	23.05%	31.00%	35.50%	-15.56%	-13.98%	-	-
Horiz. %	294.29%	158.66%	128.94%	98.43%	72.64%	86.02%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	07/03/13	23/02/12	28/01/11	09/02/10	27/02/09	22/02/08	26/02/07	-
Price	16.92	12.64	9.63	6.60	5.30	5.40	6.50	-
P/RPS	3.34	2.37	1.98	1.57	1.26	1.44	2.02	8.73%
YoY %	40.93%	19.70%	26.11%	24.60%	-12.50%	-28.71%	-	-
Horiz. %	165.35%	117.33%	98.02%	77.72%	62.38%	71.29%	100.00%	-
P/EPS	24.42	19.18	15.68	15.28	11.61	13.47	15.91	7.39%
YoY %	27.32%	22.32%	2.62%	31.61%	-13.81%	-15.34%	-	-
Horiz. %	153.49%	120.55%	98.55%	96.04%	72.97%	84.66%	100.00%	-
EY	4.10	5.21	6.38	6.54	8.61	7.42	6.29	-6.87%
YoY %	-21.31%	-18.34%	-2.45%	-24.04%	16.04%	17.97%	-	-
Horiz. %	65.18%	82.83%	101.43%	103.97%	136.88%	117.97%	100.00%	-
DY	4.43	9.02	4.67	6.21	7.74	8.33	6.46	-6.08%
YoY %	-50.89%	93.15%	-24.80%	-19.77%	-7.08%	28.95%	-	-
Horiz. %	68.58%	139.63%	72.29%	96.13%	119.81%	128.95%	100.00%	-
P/NAPS	15.24	7.57	6.21	4.75	3.87	4.25	5.42	18.78%
YoY %	101.32%	21.90%	30.74%	22.74%	-8.94%	-21.59%	-	-
Horiz. %	281.18%	139.67%	114.58%	87.64%	71.40%	78.41%	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