[HEIM] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 19.23%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 459,512 499,373 429,442 468,322 421,414 378,134 328,519 4.57%
PBT 79,618 88,143 88,217 87,777 86,196 58,663 46,308 7.49%
Tax -18,742 -22,054 -22,055 -21,955 -21,561 -14,827 -11,633 6.56%
NP 60,876 66,089 66,162 65,822 64,635 43,836 34,675 7.79%
-
NP to SH 60,876 66,089 66,162 65,822 64,635 43,836 34,675 7.79%
-
Tax Rate 23.54% 25.02% 25.00% 25.01% 25.01% 25.27% 25.12% -
Total Cost 398,636 433,284 363,280 402,500 356,779 334,298 293,844 4.14%
-
Net Worth 335,328 335,328 335,328 504,503 468,150 420,048 413,804 -2.76%
Dividend
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 105,734 60,419 60,419 211,468 30,203 30,219 30,204 18.17%
Div Payout % 173.69% 91.42% 91.32% 321.27% 46.73% 68.94% 87.11% -
Equity
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 335,328 335,328 335,328 504,503 468,150 420,048 413,804 -2.76%
NOSH 302,098 302,098 302,098 302,098 302,032 302,193 302,047 0.00%
Ratio Analysis
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.25% 13.23% 15.41% 14.05% 15.34% 11.59% 10.55% -
ROE 18.15% 19.71% 19.73% 13.05% 13.81% 10.44% 8.38% -
Per Share
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 152.11 165.30 142.15 155.02 139.53 125.13 108.76 4.57%
EPS 20.15 21.88 21.90 21.79 21.40 14.51 11.48 7.78%
DPS 35.00 20.00 20.00 70.00 10.00 10.00 10.00 18.17%
NAPS 1.11 1.11 1.11 1.67 1.55 1.39 1.37 -2.76%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 152.11 165.30 142.15 155.02 139.50 125.17 108.75 4.57%
EPS 20.15 21.88 21.90 21.79 21.40 14.51 11.48 7.78%
DPS 35.00 20.00 20.00 70.00 10.00 10.00 10.00 18.17%
NAPS 1.11 1.11 1.11 1.67 1.5497 1.3904 1.3698 -2.76%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 15.14 16.00 16.60 13.46 10.16 6.95 5.05 -
P/RPS 9.95 9.68 11.68 8.68 7.28 5.55 4.64 10.70%
P/EPS 75.13 73.14 75.80 61.78 47.48 47.91 43.99 7.39%
EY 1.33 1.37 1.32 1.62 2.11 2.09 2.27 -6.87%
DY 2.31 1.25 1.20 5.20 0.98 1.44 1.98 2.07%
P/NAPS 13.64 14.41 14.95 8.06 6.55 5.00 3.69 19.03%
Price Multiplier on Announcement Date
30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 18/07/16 20/02/14 07/03/13 23/02/12 28/01/11 09/02/10 27/02/09 -
Price 16.92 14.86 16.92 12.64 9.63 6.60 5.30 -
P/RPS 11.12 8.99 11.90 8.15 6.90 5.27 4.87 11.63%
P/EPS 83.97 67.93 77.26 58.01 45.00 45.50 46.17 8.30%
EY 1.19 1.47 1.29 1.72 2.22 2.20 2.17 -7.69%
DY 2.07 1.35 1.18 5.54 1.04 1.52 1.89 1.22%
P/NAPS 15.24 13.39 15.24 7.57 6.21 4.75 3.87 20.04%

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