[HEIM] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -46.2%
YoY- -41.86%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 509,588 384,816 437,334 372,551 442,525 364,714 351,916 5.85%
PBT 94,663 74,885 52,605 47,412 81,540 68,721 67,324 5.37%
Tax -28,795 -17,965 -13,150 -11,854 -20,384 -17,187 -18,352 7.16%
NP 65,868 56,920 39,455 35,558 61,156 51,534 48,972 4.66%
-
NP to SH 65,868 56,920 39,455 35,558 61,156 51,534 48,972 4.66%
-
Tax Rate 30.42% 23.99% 25.00% 25.00% 25.00% 25.01% 27.26% -
Total Cost 443,720 327,896 397,879 336,993 381,369 313,180 302,944 6.04%
-
Net Worth 265,846 286,993 392,727 371,580 398,769 374,601 516,607 -9.70%
Dividend
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 265,846 286,993 392,727 371,580 398,769 374,601 516,607 -9.70%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,109 -0.00%
Ratio Analysis
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.93% 14.79% 9.02% 9.54% 13.82% 14.13% 13.92% -
ROE 24.78% 19.83% 10.05% 9.57% 15.34% 13.76% 9.48% -
Per Share
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 168.68 127.38 144.77 123.32 146.48 120.73 116.49 5.85%
EPS 21.80 18.84 13.06 11.77 20.24 17.06 16.21 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.95 1.30 1.23 1.32 1.24 1.71 -9.70%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 168.68 127.38 144.77 123.32 146.48 120.73 116.49 5.85%
EPS 21.80 18.84 13.06 11.77 20.24 17.06 16.21 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.95 1.30 1.23 1.32 1.24 1.7101 -9.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 18.60 17.74 14.20 14.08 18.36 13.08 9.62 -
P/RPS 11.03 13.93 9.81 11.42 12.53 10.83 8.26 4.54%
P/EPS 85.31 94.15 108.73 119.62 90.69 76.68 59.35 5.73%
EY 1.17 1.06 0.92 0.84 1.10 1.30 1.69 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.14 18.67 10.92 11.45 13.91 10.55 5.63 22.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 21/11/17 20/10/16 13/05/15 09/05/14 14/05/13 23/05/12 05/05/11 -
Price 17.32 16.82 14.80 14.30 20.74 13.00 10.24 -
P/RPS 10.27 13.20 10.22 11.60 14.16 10.77 8.79 2.42%
P/EPS 79.44 89.27 113.32 121.49 102.45 76.21 63.17 3.58%
EY 1.26 1.12 0.88 0.82 0.98 1.31 1.58 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.68 17.71 11.38 11.63 15.71 10.48 5.99 20.05%

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