[HEIM] QoQ Cumulative Quarter 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- 49.72%
YoY- 6.71%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 825,166 325,793 1,676,348 1,264,251 821,726 392,284 1,623,687 -36.23%
PBT 154,305 66,162 288,736 245,525 163,985 75,768 276,981 -32.22%
Tax -38,593 -16,539 -71,132 -61,380 -40,996 -18,941 -69,582 -32.42%
NP 115,712 49,623 217,604 184,145 122,989 56,827 207,399 -32.15%
-
NP to SH 115,712 49,623 217,604 184,145 122,989 56,827 207,399 -32.15%
-
Tax Rate 25.01% 25.00% 24.64% 25.00% 25.00% 25.00% 25.12% -
Total Cost 709,454 276,170 1,458,744 1,080,106 698,737 335,457 1,416,288 -36.84%
-
Net Worth 335,328 413,874 365,538 398,769 335,328 438,042 380,643 -8.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 60,419 - 206,937 60,419 60,419 - 377,622 -70.42%
Div Payout % 52.22% - 95.10% 32.81% 49.13% - 182.08% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 335,328 413,874 365,538 398,769 335,328 438,042 380,643 -8.08%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.02% 15.23% 12.98% 14.57% 14.97% 14.49% 12.77% -
ROE 34.51% 11.99% 59.53% 46.18% 36.68% 12.97% 54.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 273.15 107.84 554.90 418.49 272.01 129.85 537.47 -36.23%
EPS 38.30 16.43 72.03 60.96 40.71 18.81 68.65 -32.15%
DPS 20.00 0.00 68.50 20.00 20.00 0.00 125.00 -70.42%
NAPS 1.11 1.37 1.21 1.32 1.11 1.45 1.26 -8.08%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 273.15 107.84 554.90 418.49 272.01 129.85 537.47 -36.23%
EPS 38.30 16.43 72.03 60.96 40.71 18.81 68.65 -32.15%
DPS 20.00 0.00 68.50 20.00 20.00 0.00 125.00 -70.42%
NAPS 1.11 1.37 1.21 1.32 1.11 1.45 1.26 -8.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 16.00 17.18 19.06 18.36 16.60 15.26 13.36 -
P/RPS 5.86 15.93 3.43 4.39 6.10 11.75 2.49 76.65%
P/EPS 41.77 104.59 26.46 30.12 40.77 81.12 19.46 66.16%
EY 2.39 0.96 3.78 3.32 2.45 1.23 5.14 -39.89%
DY 1.25 0.00 3.59 1.09 1.20 0.00 9.36 -73.77%
P/NAPS 14.41 12.54 15.75 13.91 14.95 10.52 10.60 22.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 08/11/13 22/08/13 14/05/13 07/03/13 21/11/12 28/08/12 -
Price 14.86 17.28 18.00 20.74 16.92 16.60 15.76 -
P/RPS 5.44 16.02 3.24 4.96 6.22 12.78 2.93 50.89%
P/EPS 38.80 105.20 24.99 34.02 41.56 88.25 22.96 41.73%
EY 2.58 0.95 4.00 2.94 2.41 1.13 4.36 -29.44%
DY 1.35 0.00 3.81 0.96 1.18 0.00 7.93 -69.18%
P/NAPS 13.39 12.61 14.88 15.71 15.24 11.45 12.51 4.62%

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