[HEIM] YoY 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- 16.43%
YoY- 0.52%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 406,577 459,512 499,373 429,442 468,322 421,414 378,134 0.97%
PBT 80,931 79,618 88,143 88,217 87,777 86,196 58,663 4.38%
Tax -19,350 -18,742 -22,054 -22,055 -21,955 -21,561 -14,827 3.61%
NP 61,581 60,876 66,089 66,162 65,822 64,635 43,836 4.63%
-
NP to SH 61,581 60,876 66,089 66,162 65,822 64,635 43,836 4.63%
-
Tax Rate 23.91% 23.54% 25.02% 25.00% 25.01% 25.01% 25.27% -
Total Cost 344,996 398,636 433,284 363,280 402,500 356,779 334,298 0.42%
-
Net Worth 323,244 335,328 335,328 335,328 504,503 468,150 420,048 -3.43%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 120,839 105,734 60,419 60,419 211,468 30,203 30,219 20.29%
Div Payout % 196.23% 173.69% 91.42% 91.32% 321.27% 46.73% 68.94% -
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 323,244 335,328 335,328 335,328 504,503 468,150 420,048 -3.43%
NOSH 302,098 302,098 302,098 302,098 302,098 302,032 302,193 -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 15.15% 13.25% 13.23% 15.41% 14.05% 15.34% 11.59% -
ROE 19.05% 18.15% 19.71% 19.73% 13.05% 13.81% 10.44% -
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 134.58 152.11 165.30 142.15 155.02 139.53 125.13 0.97%
EPS 20.38 20.15 21.88 21.90 21.79 21.40 14.51 4.63%
DPS 40.00 35.00 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 134.58 152.11 165.30 142.15 155.02 139.50 125.17 0.97%
EPS 20.38 20.15 21.88 21.90 21.79 21.40 14.51 4.63%
DPS 40.00 35.00 20.00 20.00 70.00 10.00 10.00 20.29%
NAPS 1.07 1.11 1.11 1.11 1.67 1.5497 1.3904 -3.43%
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 13.75 9.95 9.68 11.68 8.68 7.28 5.55 12.85%
P/EPS 90.76 75.13 73.14 75.80 61.78 47.48 47.91 8.89%
EY 1.10 1.33 1.37 1.32 1.62 2.11 2.09 -8.20%
DY 2.16 2.31 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 13.11 11.12 8.99 11.90 8.15 6.90 5.27 12.91%
P/EPS 86.54 83.97 67.93 77.26 58.01 45.00 45.50 8.94%
EY 1.16 1.19 1.47 1.29 1.72 2.22 2.20 -8.17%
DY 2.27 2.07 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