[HEIM] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -45.29%
YoY- -3.95%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 577,519 397,621 412,870 412,097 346,028 348,759 308,713 10.09%
PBT 122,375 65,508 64,070 43,211 46,876 37,725 47,822 15.52%
Tax -17,697 -21,484 -17,134 -9,752 -12,041 -8,649 -12,345 5.68%
NP 104,678 44,024 46,936 33,459 34,835 29,076 35,477 18.08%
-
NP to SH 104,678 44,024 46,936 33,459 34,835 29,076 35,477 18.08%
-
Tax Rate 14.46% 32.80% 26.74% 22.57% 25.69% 22.93% 25.81% -
Total Cost 472,841 353,597 365,934 378,638 311,193 319,683 273,236 8.78%
-
Net Worth 392,727 377,622 356,399 365,538 380,643 516,302 471,104 -2.75%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 181,258 154,069 134,404 146,517 166,153 132,849 105,696 8.63%
Div Payout % 173.16% 349.97% 286.36% 437.90% 476.97% 456.91% 297.93% -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 392,727 377,622 356,399 365,538 380,643 516,302 471,104 -2.75%
NOSH 302,098 302,098 302,033 302,098 302,098 301,931 301,989 0.00%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.13% 11.07% 11.37% 8.12% 10.07% 8.34% 11.49% -
ROE 26.65% 11.66% 13.17% 9.15% 9.15% 5.63% 7.53% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 191.17 131.62 136.70 136.41 114.54 115.51 102.23 10.09%
EPS 34.65 14.57 15.54 11.08 11.53 9.63 11.74 18.08%
DPS 60.00 51.00 44.50 48.50 55.00 44.00 35.00 8.63%
NAPS 1.30 1.25 1.18 1.21 1.26 1.71 1.56 -2.76%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 191.17 131.62 136.67 136.41 114.54 115.45 102.19 10.09%
EPS 34.65 14.57 15.54 11.08 11.53 9.62 11.74 18.08%
DPS 60.00 51.00 44.49 48.50 55.00 43.98 34.99 8.63%
NAPS 1.30 1.25 1.1797 1.21 1.26 1.7091 1.5594 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 16.38 14.28 13.14 19.06 13.36 10.14 7.70 -
P/RPS 8.57 10.85 9.61 13.97 11.66 8.78 7.53 2.00%
P/EPS 47.27 97.99 84.56 172.09 115.86 105.30 65.54 -4.89%
EY 2.12 1.02 1.18 0.58 0.86 0.95 1.53 5.13%
DY 3.66 3.57 3.39 2.54 4.12 4.34 4.55 -3.28%
P/NAPS 12.60 11.42 11.14 15.75 10.60 5.93 4.94 15.46%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/02/17 17/08/15 21/08/14 22/08/13 28/08/12 04/08/11 04/08/10 -
Price 15.92 12.98 13.28 18.00 15.76 10.86 8.10 -
P/RPS 8.33 9.86 9.71 13.20 13.76 9.40 7.92 0.77%
P/EPS 45.94 89.07 85.46 162.52 136.67 112.77 68.95 -6.04%
EY 2.18 1.12 1.17 0.62 0.73 0.89 1.45 6.46%
DY 3.77 3.93 3.35 2.69 3.49 4.05 4.32 -2.07%
P/NAPS 12.25 10.38 11.25 14.88 12.51 6.35 5.19 14.10%

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