[HEIM] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -77.2%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,388,461 405,000 393,162 325,793 392,284 444,623 366,631 27.37%
PBT 272,345 84,132 72,793 66,162 75,768 73,607 51,638 35.27%
Tax -67,559 -21,033 -18,198 -16,539 -18,941 -18,399 -12,943 35.01%
NP 204,786 63,099 54,595 49,623 56,827 55,208 38,695 35.35%
-
NP to SH 204,786 63,099 54,595 49,623 56,827 55,208 38,695 35.35%
-
Tax Rate 24.81% 25.00% 25.00% 25.00% 25.00% 25.00% 25.06% -
Total Cost 1,183,675 341,901 338,567 276,170 335,457 389,415 327,936 26.26%
-
Net Worth 274,900 438,042 410,853 413,874 438,042 570,804 510,496 -10.63%
Dividend
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 151,044 - - - - - - -
Div Payout % 73.76% - - - - - - -
Equity
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 274,900 438,042 410,853 413,874 438,042 570,804 510,496 -10.63%
NOSH 302,088 302,098 302,098 302,098 302,098 302,013 302,068 0.00%
Ratio Analysis
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.75% 15.58% 13.89% 15.23% 14.49% 12.42% 10.55% -
ROE 74.49% 14.40% 13.29% 11.99% 12.97% 9.67% 7.58% -
Per Share
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 459.62 134.06 130.14 107.84 129.85 147.22 121.37 27.36%
EPS 67.79 20.89 18.07 16.43 18.81 18.28 12.81 35.35%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.45 1.36 1.37 1.45 1.89 1.69 -10.63%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 459.63 134.07 130.15 107.85 129.86 147.18 121.37 27.36%
EPS 67.79 20.89 18.07 16.43 18.81 18.28 12.81 35.35%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.4501 1.3601 1.3701 1.4501 1.8896 1.6899 -10.63%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 14.02 13.76 12.82 17.18 15.26 9.92 8.38 -
P/RPS 0.00 10.26 9.85 15.93 11.75 6.74 6.90 -
P/EPS 0.00 65.88 70.94 104.59 81.12 54.27 65.42 -
EY 0.00 1.52 1.41 0.96 1.23 1.84 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 9.49 9.43 12.54 10.52 5.25 4.96 -
Price Multiplier on Announcement Date
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 12/04/16 24/11/15 14/11/14 08/11/13 21/11/12 02/11/11 03/11/10 -
Price 13.82 14.32 13.20 17.28 16.60 10.74 8.83 -
P/RPS 0.00 10.68 10.14 16.02 12.78 7.30 7.28 -
P/EPS 0.00 68.56 73.04 105.20 88.25 58.75 68.93 -
EY 0.00 1.46 1.37 0.95 1.13 1.70 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 9.88 9.71 12.61 11.45 5.68 5.22 -

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