[HEIM] YoY TTM Result on 30-Jun-2015 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -1.34%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,029,672 1,929,964 1,880,761 1,748,885 1,610,587 1,676,348 1,623,687 3.48%
PBT 380,766 363,175 347,080 292,399 265,787 288,736 276,981 5.01%
Tax -98,245 -93,116 -73,757 -78,206 -67,581 -71,132 -69,582 5.44%
NP 282,521 270,059 273,323 214,193 198,206 217,604 207,399 4.86%
-
NP to SH 282,521 270,059 273,323 214,193 198,206 217,612 207,399 4.86%
-
Tax Rate 25.80% 25.64% 21.25% 26.75% 25.43% 24.64% 25.12% -
Total Cost 1,747,151 1,659,905 1,607,438 1,534,692 1,412,381 1,458,744 1,416,288 3.27%
-
Net Worth 371,580 359,496 392,727 377,622 356,399 365,391 380,643 -0.36%
Dividend
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 283,972 271,888 286,993 154,674 135,009 206,878 377,622 -4.28%
Div Payout % 100.51% 100.68% 105.00% 72.21% 68.12% 95.07% 182.08% -
Equity
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 371,580 359,496 392,727 377,622 356,399 365,391 380,643 -0.36%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.92% 13.99% 14.53% 12.25% 12.31% 12.98% 12.77% -
ROE 76.03% 75.12% 69.60% 56.72% 55.61% 59.56% 54.49% -
Per Share
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 671.86 638.85 622.57 578.91 533.25 555.13 537.47 3.48%
EPS 93.52 89.39 90.47 70.90 65.62 72.06 68.65 4.86%
DPS 94.00 90.00 95.00 51.20 44.70 68.50 125.00 -4.28%
NAPS 1.23 1.19 1.30 1.25 1.18 1.21 1.26 -0.36%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 671.86 638.85 622.57 578.91 533.13 554.90 537.47 3.48%
EPS 93.52 89.39 90.47 70.90 65.61 72.03 68.65 4.86%
DPS 94.00 90.00 95.00 51.20 44.69 68.48 125.00 -4.28%
NAPS 1.23 1.19 1.30 1.25 1.1797 1.2095 1.26 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 20.46 18.90 16.38 14.28 13.14 19.06 13.36 -
P/RPS 3.05 2.96 2.63 2.47 2.46 3.43 2.49 3.16%
P/EPS 21.88 21.14 18.10 20.14 20.02 26.45 19.46 1.81%
EY 4.57 4.73 5.52 4.97 4.99 3.78 5.14 -1.79%
DY 4.59 4.76 5.80 3.59 3.40 3.59 9.36 -10.37%
P/NAPS 16.63 15.88 12.60 11.42 11.14 15.75 10.60 7.16%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/02/19 28/03/18 15/02/17 17/08/15 21/08/14 22/08/13 28/08/12 -
Price 22.86 20.20 15.92 12.98 13.28 18.00 15.76 -
P/RPS 3.40 3.16 2.56 2.24 2.49 3.24 2.93 2.31%
P/EPS 24.44 22.60 17.60 18.31 20.24 24.98 22.96 0.96%
EY 4.09 4.43 5.68 5.46 4.94 4.00 4.36 -0.97%
DY 4.11 4.46 5.97 3.94 3.37 3.81 7.93 -9.60%
P/NAPS 18.59 16.97 12.25 10.38 11.25 14.88 12.51 6.27%

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