[HEIM] YoY Cumulative 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- 116.43%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 807,690 1,847,973 825,166 821,726 912,946 788,045 679,103 2.33%
PBT 145,415 351,963 154,305 163,985 161,385 137,834 94,446 5.92%
Tax -34,861 -86,301 -38,593 -40,996 -40,354 -34,504 -23,911 5.15%
NP 110,554 265,662 115,712 122,989 121,031 103,330 70,535 6.17%
-
NP to SH 110,554 265,662 115,712 122,989 121,031 103,330 70,535 6.17%
-
Tax Rate 23.97% 24.52% 25.01% 25.00% 25.00% 25.03% 25.32% -
Total Cost 697,136 1,582,311 709,454 698,737 791,915 684,715 608,568 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 120,839 256,783 60,419 60,419 211,468 30,213 30,207 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 34.20% 79.22% 34.51% 36.68% 23.99% 22.06% 16.80% -
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 267.36 611.71 273.15 272.01 302.20 260.83 224.81 2.33%
EPS 36.60 87.94 38.30 40.71 40.06 34.20 23.35 6.17%
DPS 40.00 85.00 20.00 20.00 70.00 10.00 10.00 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 267.37 611.74 273.16 272.02 302.21 260.87 224.81 2.33%
EPS 36.60 87.94 38.30 40.71 40.07 34.21 23.35 6.17%
DPS 40.00 85.00 20.00 20.00 70.00 10.00 10.00 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 6.92 2.48 5.86 6.10 4.45 3.90 3.09 11.34%
P/EPS 50.55 17.22 41.77 40.77 33.60 29.71 29.76 7.31%
EY 1.98 5.81 2.39 2.45 2.98 3.37 3.36 -6.80%
DY 2.16 5.61 1.25 1.20 5.20 0.98 1.44 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 6.60 2.77 5.44 6.22 4.18 3.69 2.94 11.38%
P/EPS 48.20 19.24 38.80 41.56 31.55 28.16 28.27 7.37%
EY 2.07 5.20 2.58 2.41 3.17 3.55 3.54 -6.90%
DY 2.27 5.02 1.35 1.18 5.54 1.04 1.52 5.49%
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