[HEIM] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.57%
YoY- 18.67%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 384,816 437,334 372,551 442,525 364,714 351,916 370,817 0.57%
PBT 74,885 52,605 47,412 81,540 68,721 67,324 62,723 2.76%
Tax -17,965 -13,150 -11,854 -20,384 -17,187 -18,352 -16,044 1.75%
NP 56,920 39,455 35,558 61,156 51,534 48,972 46,679 3.09%
-
NP to SH 56,920 39,455 35,558 61,156 51,534 48,972 46,679 3.09%
-
Tax Rate 23.99% 25.00% 25.00% 25.00% 25.01% 27.26% 25.58% -
Total Cost 327,896 397,879 336,993 381,369 313,180 302,944 324,138 0.17%
-
Net Worth 286,993 392,727 371,580 398,769 374,601 516,607 465,214 -7.15%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 286,993 392,727 371,580 398,769 374,601 516,607 465,214 -7.15%
NOSH 302,098 302,098 302,098 302,098 302,098 302,109 302,087 0.00%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.79% 9.02% 9.54% 13.82% 14.13% 13.92% 12.59% -
ROE 19.83% 10.05% 9.57% 15.34% 13.76% 9.48% 10.03% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 127.38 144.77 123.32 146.48 120.73 116.49 122.75 0.57%
EPS 18.84 13.06 11.77 20.24 17.06 16.21 15.45 3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.30 1.23 1.32 1.24 1.71 1.54 -7.15%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 127.39 144.77 123.33 146.49 120.73 116.50 122.75 0.57%
EPS 18.84 13.06 11.77 20.24 17.06 16.21 15.45 3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.3001 1.2301 1.3201 1.2401 1.7101 1.54 -7.15%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 17.74 14.20 14.08 18.36 13.08 9.62 6.93 -
P/RPS 13.93 9.81 11.42 12.53 10.83 8.26 5.65 14.87%
P/EPS 94.15 108.73 119.62 90.69 76.68 59.35 44.85 12.07%
EY 1.06 0.92 0.84 1.10 1.30 1.69 2.23 -10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.67 10.92 11.45 13.91 10.55 5.63 4.50 24.44%
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/10/16 13/05/15 09/05/14 14/05/13 23/05/12 05/05/11 07/05/10 -
Price 16.82 14.80 14.30 20.74 13.00 10.24 6.91 -
P/RPS 13.20 10.22 11.60 14.16 10.77 8.79 5.63 13.99%
P/EPS 89.27 113.32 121.49 102.45 76.21 63.17 44.72 11.20%
EY 1.12 0.88 0.82 0.98 1.31 1.58 2.24 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.71 11.38 11.63 15.71 10.48 5.99 4.49 23.47%

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