[HEIM] YoY Quarter Result on 30-Jun-2014 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 32.0%
YoY- 40.28%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 612,685 577,519 397,621 412,870 412,097 346,028 348,759 9.04%
PBT 123,097 122,375 65,508 64,070 43,211 46,876 37,725 19.92%
Tax -29,460 -17,697 -21,484 -17,134 -9,752 -12,041 -8,649 20.71%
NP 93,637 104,678 44,024 46,936 33,459 34,835 29,076 19.68%
-
NP to SH 93,637 104,678 44,024 46,936 33,459 34,835 29,076 19.68%
-
Tax Rate 23.93% 14.46% 32.80% 26.74% 22.57% 25.69% 22.93% -
Total Cost 519,048 472,841 353,597 365,934 378,638 311,193 319,683 7.72%
-
Net Worth 359,496 392,727 377,622 356,399 365,538 380,643 516,302 -5.40%
Dividend
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 151,049 181,258 154,069 134,404 146,517 166,153 132,849 1.99%
Div Payout % 161.31% 173.16% 349.97% 286.36% 437.90% 476.97% 456.91% -
Equity
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 359,496 392,727 377,622 356,399 365,538 380,643 516,302 -5.40%
NOSH 302,098 302,098 302,098 302,033 302,098 302,098 301,931 0.00%
Ratio Analysis
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.28% 18.13% 11.07% 11.37% 8.12% 10.07% 8.34% -
ROE 26.05% 26.65% 11.66% 13.17% 9.15% 9.15% 5.63% -
Per Share
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 202.81 191.17 131.62 136.70 136.41 114.54 115.51 9.03%
EPS 31.00 34.65 14.57 15.54 11.08 11.53 9.63 19.67%
DPS 50.00 60.00 51.00 44.50 48.50 55.00 44.00 1.98%
NAPS 1.19 1.30 1.25 1.18 1.21 1.26 1.71 -5.41%
Adjusted Per Share Value based on latest NOSH - 302,033
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 202.81 191.17 131.62 136.67 136.41 114.54 115.45 9.04%
EPS 31.00 34.65 14.57 15.54 11.08 11.53 9.62 19.69%
DPS 50.00 60.00 51.00 44.49 48.50 55.00 43.98 1.99%
NAPS 1.19 1.30 1.25 1.1797 1.21 1.26 1.7091 -5.40%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 18.90 16.38 14.28 13.14 19.06 13.36 10.14 -
P/RPS 9.32 8.57 10.85 9.61 13.97 11.66 8.78 0.92%
P/EPS 60.98 47.27 97.99 84.56 172.09 115.86 105.30 -8.04%
EY 1.64 2.12 1.02 1.18 0.58 0.86 0.95 8.74%
DY 2.65 3.66 3.57 3.39 2.54 4.12 4.34 -7.29%
P/NAPS 15.88 12.60 11.42 11.14 15.75 10.60 5.93 16.33%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/03/18 15/02/17 17/08/15 21/08/14 22/08/13 28/08/12 04/08/11 -
Price 20.20 15.92 12.98 13.28 18.00 15.76 10.86 -
P/RPS 9.96 8.33 9.86 9.71 13.20 13.76 9.40 0.89%
P/EPS 65.17 45.94 89.07 85.46 162.52 136.67 112.77 -8.07%
EY 1.53 2.18 1.12 1.17 0.62 0.73 0.89 8.67%
DY 2.48 3.77 3.93 3.35 2.69 3.49 4.05 -7.25%
P/NAPS 16.97 12.25 10.38 11.25 14.88 12.51 6.35 16.30%

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