[HEIM] YoY TTM 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- 4.6%
YoY- 8.6%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,827,789 1,764,134 1,609,814 1,610,279 1,626,418 1,448,674 1,326,194 5.05%
PBT 342,716 290,961 244,928 292,401 267,830 252,980 195,181 9.03%
Tax -83,233 -73,856 -60,199 -73,421 -66,190 -65,201 -50,576 7.95%
NP 259,483 217,105 184,729 218,980 201,640 187,779 144,605 9.40%
-
NP to SH 259,483 217,105 184,737 218,980 201,640 187,779 144,605 9.40%
-
Tax Rate 24.29% 25.38% 24.58% 25.11% 24.71% 25.77% 25.91% -
Total Cost 1,568,306 1,547,029 1,425,085 1,391,299 1,424,778 1,260,895 1,181,589 4.44%
-
Net Worth 286,993 392,737 371,580 398,769 374,601 516,607 465,214 -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 256,783 194,824 147,062 226,573 344,318 135,899 123,837 11.85%
Div Payout % 98.96% 89.74% 79.61% 103.47% 170.76% 72.37% 85.64% -
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 286,993 392,737 371,580 398,769 374,601 516,607 465,214 -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 14.20% 12.31% 11.48% 13.60% 12.40% 12.96% 10.90% -
ROE 90.41% 55.28% 49.72% 54.91% 53.83% 36.35% 31.08% -
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 605.03 583.95 532.88 533.03 538.37 479.52 439.01 5.05%
EPS 85.89 71.86 61.15 72.49 66.75 62.16 47.87 9.39%
DPS 85.00 64.50 48.70 75.00 114.00 45.00 41.00 11.85%
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 605.06 583.99 532.90 533.05 538.40 479.56 439.01 5.05%
EPS 85.90 71.87 61.15 72.49 66.75 62.16 47.87 9.40%
DPS 85.00 64.49 48.68 75.00 113.98 44.99 40.99 11.86%
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 2.93 2.43 2.64 3.44 2.43 2.01 1.58 9.95%
P/EPS 20.65 19.76 23.02 25.33 19.60 15.48 14.48 5.60%
EY 4.84 5.06 4.34 3.95 5.10 6.46 6.91 -5.32%
DY 4.79 4.54 3.46 4.08 8.72 4.68 5.92 -3.20%
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 2.78 2.53 2.68 3.89 2.41 2.14 1.57 9.17%
P/EPS 19.58 20.59 23.38 28.61 19.48 16.47 14.44 4.79%
EY 5.11 4.86 4.28 3.50 5.13 6.07 6.93 -4.57%
DY 5.05 4.36 3.41 3.62 8.77 4.39 5.93 -2.43%
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