[HEIM] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.57%
YoY- 18.67%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 499,373 325,793 412,097 442,525 429,442 392,284 346,028 27.62%
PBT 88,143 66,162 43,211 81,540 88,217 75,768 46,876 52.16%
Tax -22,054 -16,539 -9,752 -20,384 -22,055 -18,941 -12,041 49.53%
NP 66,089 49,623 33,459 61,156 66,162 56,827 34,835 53.07%
-
NP to SH 66,089 49,623 33,459 61,156 66,162 56,827 34,835 53.07%
-
Tax Rate 25.02% 25.00% 22.57% 25.00% 25.00% 25.00% 25.69% -
Total Cost 433,284 276,170 378,638 381,369 363,280 335,457 311,193 24.61%
-
Net Worth 335,328 413,874 365,538 398,769 335,328 438,042 380,643 -8.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 60,419 - 146,517 - 60,419 - 166,153 -48.96%
Div Payout % 91.42% - 437.90% - 91.32% - 476.97% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 335,328 413,874 365,538 398,769 335,328 438,042 380,643 -8.08%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.23% 15.23% 8.12% 13.82% 15.41% 14.49% 10.07% -
ROE 19.71% 11.99% 9.15% 15.34% 19.73% 12.97% 9.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 165.30 107.84 136.41 146.48 142.15 129.85 114.54 27.62%
EPS 21.88 16.43 11.08 20.24 21.90 18.81 11.53 53.09%
DPS 20.00 0.00 48.50 0.00 20.00 0.00 55.00 -48.95%
NAPS 1.11 1.37 1.21 1.32 1.11 1.45 1.26 -8.08%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 165.30 107.84 136.41 146.48 142.15 129.85 114.54 27.62%
EPS 21.88 16.43 11.08 20.24 21.90 18.81 11.53 53.09%
DPS 20.00 0.00 48.50 0.00 20.00 0.00 55.00 -48.95%
NAPS 1.11 1.37 1.21 1.32 1.11 1.45 1.26 -8.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 16.00 17.18 19.06 18.36 16.60 15.26 13.36 -
P/RPS 9.68 15.93 13.97 12.53 11.68 11.75 11.66 -11.63%
P/EPS 73.14 104.59 172.09 90.69 75.80 81.12 115.86 -26.34%
EY 1.37 0.96 0.58 1.10 1.32 1.23 0.86 36.28%
DY 1.25 0.00 2.54 0.00 1.20 0.00 4.12 -54.74%
P/NAPS 14.41 12.54 15.75 13.91 14.95 10.52 10.60 22.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 08/11/13 22/08/13 14/05/13 07/03/13 21/11/12 28/08/12 -
Price 14.86 17.28 18.00 20.74 16.92 16.60 15.76 -
P/RPS 8.99 16.02 13.20 14.16 11.90 12.78 13.76 -24.64%
P/EPS 67.93 105.20 162.52 102.45 77.26 88.25 136.67 -37.17%
EY 1.47 0.95 0.62 0.98 1.29 1.13 0.73 59.26%
DY 1.35 0.00 2.69 0.00 1.18 0.00 3.49 -46.81%
P/NAPS 13.39 12.61 14.88 15.71 15.24 11.45 12.51 4.62%

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