[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2014

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
05-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- 139.42%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 405,000 1,748,885 1,351,264 913,930 393,162 1,610,587 1,197,717 -51.43%
PBT 84,132 292,399 226,891 174,286 72,793 265,787 201,717 -44.14%
Tax -21,033 -78,206 -56,722 -43,572 -18,198 -67,581 -50,447 -44.16%
NP 63,099 214,193 170,169 130,714 54,595 198,206 151,270 -44.14%
-
NP to SH 63,099 214,193 170,169 130,714 54,595 198,206 151,270 -44.14%
-
Tax Rate 25.00% 26.75% 25.00% 25.00% 25.00% 25.43% 25.01% -
Total Cost 341,901 1,534,692 1,181,095 783,216 338,567 1,412,381 1,046,447 -52.53%
-
Net Worth 438,042 377,622 392,727 353,454 410,853 356,474 371,580 11.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 214,489 60,419 604 - 194,852 60,419 -
Div Payout % - 100.14% 35.51% 0.46% - 98.31% 39.94% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 438,042 377,622 392,727 353,454 410,853 356,474 371,580 11.58%
NOSH 302,098 302,098 302,098 302,098 302,098 302,097 302,098 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.58% 12.25% 12.59% 14.30% 13.89% 12.31% 12.63% -
ROE 14.40% 56.72% 43.33% 36.98% 13.29% 55.60% 40.71% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 134.06 578.91 447.29 302.53 130.14 533.14 396.47 -51.43%
EPS 20.89 70.90 56.33 43.27 18.07 65.61 50.07 -44.13%
DPS 0.00 71.00 20.00 0.20 0.00 64.50 20.00 -
NAPS 1.45 1.25 1.30 1.17 1.36 1.18 1.23 11.58%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 134.06 578.91 447.29 302.53 130.14 533.13 396.47 -51.43%
EPS 20.89 70.90 56.33 43.27 18.07 65.61 50.07 -44.13%
DPS 0.00 71.00 20.00 0.20 0.00 64.50 20.00 -
NAPS 1.45 1.25 1.30 1.17 1.36 1.18 1.23 11.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 13.76 14.28 14.20 12.30 12.82 13.14 14.08 -
P/RPS 10.26 2.47 3.17 4.07 9.85 2.46 3.55 102.76%
P/EPS 65.88 20.14 25.21 28.43 70.94 20.03 28.12 76.30%
EY 1.52 4.97 3.97 3.52 1.41 4.99 3.56 -43.26%
DY 0.00 4.97 1.41 0.02 0.00 4.91 1.42 -
P/NAPS 9.49 11.42 10.92 10.51 9.43 11.14 11.45 -11.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 17/08/15 13/05/15 05/02/15 14/11/14 21/08/14 09/05/14 -
Price 14.32 12.98 14.80 12.20 13.20 13.28 14.30 -
P/RPS 10.68 2.24 3.31 4.03 10.14 2.49 3.61 105.94%
P/EPS 68.56 18.31 26.27 28.20 73.04 20.24 28.56 79.18%
EY 1.46 5.46 3.81 3.55 1.37 4.94 3.50 -44.14%
DY 0.00 5.47 1.35 0.02 0.00 4.86 1.40 -
P/NAPS 9.88 10.38 11.38 10.43 9.71 11.25 11.63 -10.29%

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