[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
07-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 116.43%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 325,793 1,676,348 1,264,251 821,726 392,284 1,623,687 1,277,659 -59.75%
PBT 66,162 288,736 245,525 163,985 75,768 276,981 230,105 -56.40%
Tax -16,539 -71,132 -61,380 -40,996 -18,941 -69,582 -57,541 -56.41%
NP 49,623 217,604 184,145 122,989 56,827 207,399 172,564 -56.40%
-
NP to SH 49,623 217,604 184,145 122,989 56,827 207,399 172,564 -56.40%
-
Tax Rate 25.00% 24.64% 25.00% 25.00% 25.00% 25.12% 25.01% -
Total Cost 276,170 1,458,744 1,080,106 698,737 335,457 1,416,288 1,105,095 -60.29%
-
Net Worth 413,874 365,538 398,769 335,328 438,042 380,643 374,601 6.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 206,937 60,419 60,419 - 377,622 211,468 -
Div Payout % - 95.10% 32.81% 49.13% - 182.08% 122.55% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 413,874 365,538 398,769 335,328 438,042 380,643 374,601 6.86%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.23% 12.98% 14.57% 14.97% 14.49% 12.77% 13.51% -
ROE 11.99% 59.53% 46.18% 36.68% 12.97% 54.49% 46.07% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 107.84 554.90 418.49 272.01 129.85 537.47 422.93 -59.75%
EPS 16.43 72.03 60.96 40.71 18.81 68.65 57.12 -56.39%
DPS 0.00 68.50 20.00 20.00 0.00 125.00 70.00 -
NAPS 1.37 1.21 1.32 1.11 1.45 1.26 1.24 6.86%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 107.84 554.90 418.49 272.01 129.85 537.47 422.93 -59.75%
EPS 16.43 72.03 60.96 40.71 18.81 68.65 57.12 -56.39%
DPS 0.00 68.50 20.00 20.00 0.00 125.00 70.00 -
NAPS 1.37 1.21 1.32 1.11 1.45 1.26 1.24 6.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 17.18 19.06 18.36 16.60 15.26 13.36 13.08 -
P/RPS 15.93 3.43 4.39 6.10 11.75 2.49 3.09 198.12%
P/EPS 104.59 26.46 30.12 40.77 81.12 19.46 22.90 175.02%
EY 0.96 3.78 3.32 2.45 1.23 5.14 4.37 -63.55%
DY 0.00 3.59 1.09 1.20 0.00 9.36 5.35 -
P/NAPS 12.54 15.75 13.91 14.95 10.52 10.60 10.55 12.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 22/08/13 14/05/13 07/03/13 21/11/12 28/08/12 23/05/12 -
Price 17.28 18.00 20.74 16.92 16.60 15.76 13.00 -
P/RPS 16.02 3.24 4.96 6.22 12.78 2.93 3.07 200.54%
P/EPS 105.20 24.99 34.02 41.56 88.25 22.96 22.76 177.22%
EY 0.95 4.00 2.94 2.41 1.13 4.36 4.39 -63.92%
DY 0.00 3.81 0.96 1.18 0.00 7.93 5.38 -
P/NAPS 12.61 14.88 15.71 15.24 11.45 12.51 10.48 13.11%

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