[HEIM] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 10.18%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,604,456 2,082,691 1,620,000 1,572,648 1,303,172 1,569,136 1,778,492 -1.85%
PBT 257,936 408,517 336,528 291,172 264,648 303,072 294,428 -2.37%
Tax -62,044 -101,338 -84,132 -72,792 -66,156 -75,764 -73,596 -3.05%
NP 195,892 307,179 252,396 218,380 198,492 227,308 220,832 -2.15%
-
NP to SH 195,892 307,179 252,396 218,380 198,492 227,308 220,832 -2.15%
-
Tax Rate 24.05% 24.81% 25.00% 25.00% 25.00% 25.00% 25.00% -
Total Cost 1,408,564 1,775,512 1,367,604 1,354,268 1,104,680 1,341,828 1,557,660 -1.81%
-
Net Worth 441,063 274,900 438,042 410,853 413,874 438,042 570,804 -4.57%
Dividend
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 226,566 - - - - - -
Div Payout % - 73.76% - - - - - -
Equity
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 441,063 274,900 438,042 410,853 413,874 438,042 570,804 -4.57%
NOSH 302,098 302,088 302,098 302,098 302,098 302,098 302,013 0.00%
Ratio Analysis
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.21% 14.75% 15.58% 13.89% 15.23% 14.49% 12.42% -
ROE 44.41% 111.74% 57.62% 53.15% 47.96% 51.89% 38.69% -
Per Share
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 531.10 689.43 536.25 520.58 431.37 519.41 588.88 -1.85%
EPS 64.84 101.69 83.56 72.28 65.72 75.24 73.12 -2.15%
DPS 0.00 75.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 0.91 1.45 1.36 1.37 1.45 1.89 -4.58%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 531.10 689.41 536.25 520.58 431.37 519.41 588.71 -1.85%
EPS 64.84 101.68 83.56 72.28 65.72 75.24 73.10 -2.15%
DPS 0.00 75.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 0.91 1.45 1.36 1.37 1.45 1.8895 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 17.90 14.02 13.76 12.82 17.18 15.26 9.92 -
P/RPS 3.37 0.00 2.57 2.46 3.98 2.94 1.68 13.48%
P/EPS 27.60 0.00 16.47 17.73 26.15 20.28 13.57 13.76%
EY 3.62 0.00 6.07 5.64 3.82 4.93 7.37 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.26 0.00 9.49 9.43 12.54 10.52 5.25 16.65%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 12/04/17 12/04/16 24/11/15 14/11/14 08/11/13 21/11/12 02/11/11 -
Price 18.38 13.82 14.32 13.20 17.28 16.60 10.74 -
P/RPS 3.46 0.00 2.67 2.54 4.01 3.20 1.82 12.38%
P/EPS 28.35 0.00 17.14 18.26 26.30 22.06 14.69 12.68%
EY 3.53 0.00 5.83 5.48 3.80 4.53 6.81 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.59 0.00 9.88 9.71 12.61 11.45 5.68 15.55%

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