[HEIM] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -21.71%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 437,334 372,551 442,525 364,714 351,916 370,817 314,826 5.62%
PBT 52,605 47,412 81,540 68,721 67,324 62,723 43,606 3.17%
Tax -13,150 -11,854 -20,384 -17,187 -18,352 -16,044 -11,007 3.00%
NP 39,455 35,558 61,156 51,534 48,972 46,679 32,599 3.23%
-
NP to SH 39,455 35,558 61,156 51,534 48,972 46,679 32,599 3.23%
-
Tax Rate 25.00% 25.00% 25.00% 25.01% 27.26% 25.58% 25.24% -
Total Cost 397,879 336,993 381,369 313,180 302,944 324,138 282,227 5.88%
-
Net Worth 392,727 371,580 398,769 374,601 516,607 465,214 444,119 -2.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 392,727 371,580 398,769 374,601 516,607 465,214 444,119 -2.02%
NOSH 302,098 302,098 302,098 302,098 302,109 302,087 302,122 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.02% 9.54% 13.82% 14.13% 13.92% 12.59% 10.35% -
ROE 10.05% 9.57% 15.34% 13.76% 9.48% 10.03% 7.34% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.77 123.32 146.48 120.73 116.49 122.75 104.20 5.63%
EPS 13.06 11.77 20.24 17.06 16.21 15.45 10.79 3.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.32 1.24 1.71 1.54 1.47 -2.02%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.77 123.32 146.48 120.73 116.49 122.75 104.21 5.62%
EPS 13.06 11.77 20.24 17.06 16.21 15.45 10.79 3.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.23 1.32 1.24 1.7101 1.5399 1.4701 -2.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 14.20 14.08 18.36 13.08 9.62 6.93 5.60 -
P/RPS 9.81 11.42 12.53 10.83 8.26 5.65 5.37 10.55%
P/EPS 108.73 119.62 90.69 76.68 59.35 44.85 51.90 13.11%
EY 0.92 0.84 1.10 1.30 1.69 2.23 1.93 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.92 11.45 13.91 10.55 5.63 4.50 3.81 19.17%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 13/05/15 09/05/14 14/05/13 23/05/12 05/05/11 07/05/10 15/05/09 -
Price 14.80 14.30 20.74 13.00 10.24 6.91 5.95 -
P/RPS 10.22 11.60 14.16 10.77 8.79 5.63 5.71 10.18%
P/EPS 113.32 121.49 102.45 76.21 63.17 44.72 55.14 12.74%
EY 0.88 0.82 0.98 1.31 1.58 2.24 1.81 -11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.38 11.63 15.71 10.48 5.99 4.49 4.05 18.78%

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