[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 31.03%
YoY- -8.91%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,351,264 913,930 393,162 1,610,587 1,197,717 825,166 325,793 158.37%
PBT 226,891 174,286 72,793 265,787 201,717 154,305 66,162 127.57%
Tax -56,722 -43,572 -18,198 -67,581 -50,447 -38,593 -16,539 127.59%
NP 170,169 130,714 54,595 198,206 151,270 115,712 49,623 127.57%
-
NP to SH 170,169 130,714 54,595 198,206 151,270 115,712 49,623 127.57%
-
Tax Rate 25.00% 25.00% 25.00% 25.43% 25.01% 25.01% 25.00% -
Total Cost 1,181,095 783,216 338,567 1,412,381 1,046,447 709,454 276,170 163.70%
-
Net Worth 392,727 353,454 410,853 356,474 371,580 335,328 413,874 -3.43%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 60,419 604 - 194,852 60,419 60,419 - -
Div Payout % 35.51% 0.46% - 98.31% 39.94% 52.22% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 392,727 353,454 410,853 356,474 371,580 335,328 413,874 -3.43%
NOSH 302,098 302,098 302,098 302,097 302,098 302,098 302,098 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.59% 14.30% 13.89% 12.31% 12.63% 14.02% 15.23% -
ROE 43.33% 36.98% 13.29% 55.60% 40.71% 34.51% 11.99% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 447.29 302.53 130.14 533.14 396.47 273.15 107.84 158.37%
EPS 56.33 43.27 18.07 65.61 50.07 38.30 16.43 127.54%
DPS 20.00 0.20 0.00 64.50 20.00 20.00 0.00 -
NAPS 1.30 1.17 1.36 1.18 1.23 1.11 1.37 -3.43%
Adjusted Per Share Value based on latest NOSH - 302,033
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 447.29 302.53 130.14 533.13 396.47 273.15 107.84 158.37%
EPS 56.33 43.27 18.07 65.61 50.07 38.30 16.43 127.54%
DPS 20.00 0.20 0.00 64.50 20.00 20.00 0.00 -
NAPS 1.30 1.17 1.36 1.18 1.23 1.11 1.37 -3.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 14.20 12.30 12.82 13.14 14.08 16.00 17.18 -
P/RPS 3.17 4.07 9.85 2.46 3.55 5.86 15.93 -65.94%
P/EPS 25.21 28.43 70.94 20.03 28.12 41.77 104.59 -61.30%
EY 3.97 3.52 1.41 4.99 3.56 2.39 0.96 157.86%
DY 1.41 0.02 0.00 4.91 1.42 1.25 0.00 -
P/NAPS 10.92 10.51 9.43 11.14 11.45 14.41 12.54 -8.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 13/05/15 05/02/15 14/11/14 21/08/14 09/05/14 20/02/14 08/11/13 -
Price 14.80 12.20 13.20 13.28 14.30 14.86 17.28 -
P/RPS 3.31 4.03 10.14 2.49 3.61 5.44 16.02 -65.08%
P/EPS 26.27 28.20 73.04 20.24 28.56 38.80 105.20 -60.37%
EY 3.81 3.55 1.37 4.94 3.50 2.58 0.95 152.63%
DY 1.35 0.02 0.00 4.86 1.40 1.35 0.00 -
P/NAPS 11.38 10.43 9.71 11.25 11.63 13.39 12.61 -6.61%

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