[HEIM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 30.73%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 913,930 393,162 1,610,587 1,197,717 825,166 325,793 1,676,348 -33.18%
PBT 174,286 72,793 265,787 201,717 154,305 66,162 288,736 -28.51%
Tax -43,572 -18,198 -67,581 -50,447 -38,593 -16,539 -71,132 -27.80%
NP 130,714 54,595 198,206 151,270 115,712 49,623 217,604 -28.74%
-
NP to SH 130,714 54,595 198,206 151,270 115,712 49,623 217,604 -28.74%
-
Tax Rate 25.00% 25.00% 25.43% 25.01% 25.01% 25.00% 24.64% -
Total Cost 783,216 338,567 1,412,381 1,046,447 709,454 276,170 1,458,744 -33.86%
-
Net Worth 353,454 410,853 356,474 371,580 335,328 413,874 365,538 -2.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 604 - 194,852 60,419 60,419 - 206,937 -97.93%
Div Payout % 0.46% - 98.31% 39.94% 52.22% - 95.10% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 353,454 410,853 356,474 371,580 335,328 413,874 365,538 -2.21%
NOSH 302,098 302,098 302,097 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.30% 13.89% 12.31% 12.63% 14.02% 15.23% 12.98% -
ROE 36.98% 13.29% 55.60% 40.71% 34.51% 11.99% 59.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 302.53 130.14 533.14 396.47 273.15 107.84 554.90 -33.18%
EPS 43.27 18.07 65.61 50.07 38.30 16.43 72.03 -28.73%
DPS 0.20 0.00 64.50 20.00 20.00 0.00 68.50 -97.93%
NAPS 1.17 1.36 1.18 1.23 1.11 1.37 1.21 -2.21%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 302.53 130.14 533.13 396.47 273.15 107.84 554.90 -33.18%
EPS 43.27 18.07 65.61 50.07 38.30 16.43 72.03 -28.73%
DPS 0.20 0.00 64.50 20.00 20.00 0.00 68.50 -97.93%
NAPS 1.17 1.36 1.18 1.23 1.11 1.37 1.21 -2.21%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 12.30 12.82 13.14 14.08 16.00 17.18 19.06 -
P/RPS 4.07 9.85 2.46 3.55 5.86 15.93 3.43 12.04%
P/EPS 28.43 70.94 20.03 28.12 41.77 104.59 26.46 4.89%
EY 3.52 1.41 4.99 3.56 2.39 0.96 3.78 -4.62%
DY 0.02 0.00 4.91 1.42 1.25 0.00 3.59 -96.82%
P/NAPS 10.51 9.43 11.14 11.45 14.41 12.54 15.75 -23.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 14/11/14 21/08/14 09/05/14 20/02/14 08/11/13 22/08/13 -
Price 12.20 13.20 13.28 14.30 14.86 17.28 18.00 -
P/RPS 4.03 10.14 2.49 3.61 5.44 16.02 3.24 15.61%
P/EPS 28.20 73.04 20.24 28.56 38.80 105.20 24.99 8.36%
EY 3.55 1.37 4.94 3.50 2.58 0.95 4.00 -7.62%
DY 0.02 0.00 4.86 1.40 1.35 0.00 3.81 -96.95%
P/NAPS 10.43 9.71 11.25 11.63 13.39 12.61 14.88 -21.04%

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