[HEIM] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
07-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 8.21%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,615,380 2,015,970 1,650,332 1,643,452 1,825,892 1,576,090 1,358,206 2.33%
PBT 290,830 383,959 308,610 327,970 322,770 275,668 188,892 5.92%
Tax -69,722 -94,146 -77,186 -81,992 -80,708 -69,008 -47,822 5.15%
NP 221,108 289,813 231,424 245,978 242,062 206,660 141,070 6.17%
-
NP to SH 221,108 289,813 231,424 245,978 242,062 206,660 141,070 6.17%
-
Tax Rate 23.97% 24.52% 25.01% 25.00% 25.00% 25.03% 25.32% -
Total Cost 1,394,272 1,726,157 1,418,908 1,397,474 1,583,830 1,369,430 1,217,136 1.82%
-
Net Worth 323,244 335,328 335,328 335,328 504,503 468,308 419,885 -3.42%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 241,678 280,127 120,839 120,839 422,937 60,426 60,415 20.29%
Div Payout % 109.30% 96.66% 52.22% 49.13% 174.72% 29.24% 42.83% -
Equity
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 323,244 335,328 335,328 335,328 504,503 468,308 419,885 -3.42%
NOSH 302,098 302,098 302,098 302,098 302,098 302,134 302,076 0.00%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.69% 14.38% 14.02% 14.97% 13.26% 13.11% 10.39% -
ROE 68.40% 86.43% 69.01% 73.35% 47.98% 44.13% 33.60% -
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 534.72 667.32 546.29 544.01 604.40 521.65 449.62 2.33%
EPS 73.20 95.93 76.60 81.42 80.12 68.40 46.70 6.17%
DPS 80.00 92.73 40.00 40.00 140.00 20.00 20.00 20.29%
NAPS 1.07 1.11 1.11 1.11 1.67 1.55 1.39 -3.42%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 534.74 667.35 546.31 544.04 604.43 521.74 449.61 2.33%
EPS 73.19 95.94 76.61 81.43 80.13 68.41 46.70 6.17%
DPS 80.00 92.73 40.00 40.00 140.01 20.00 20.00 20.29%
NAPS 1.07 1.11 1.11 1.11 1.6701 1.5503 1.39 -3.42%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 18.50 15.14 16.00 16.60 13.46 10.16 6.95 -
P/RPS 3.46 2.27 2.93 3.05 2.23 1.95 1.55 11.29%
P/EPS 25.28 15.78 20.89 20.39 16.80 14.85 14.88 7.32%
EY 3.96 6.34 4.79 4.91 5.95 6.73 6.72 -6.80%
DY 4.32 6.12 2.50 2.41 10.40 1.97 2.88 5.55%
P/NAPS 17.29 13.64 14.41 14.95 8.06 6.55 5.00 17.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/07/17 18/07/16 20/02/14 07/03/13 23/02/12 28/01/11 09/02/10 -
Price 17.64 16.92 14.86 16.92 12.64 9.63 6.60 -
P/RPS 3.30 2.54 2.72 3.11 2.09 1.85 1.47 11.38%
P/EPS 24.10 17.64 19.40 20.78 15.77 14.08 14.13 7.37%
EY 4.15 5.67 5.16 4.81 6.34 7.10 7.08 -6.87%
DY 4.54 5.48 2.69 2.36 11.08 2.08 3.03 5.53%
P/NAPS 16.49 15.24 13.39 15.24 7.57 6.21 4.75 18.04%

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