[HEIM] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -32.4%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 442,525 429,442 392,284 346,028 364,714 468,322 444,623 -0.31%
PBT 81,540 88,217 75,768 46,876 68,721 87,777 73,607 7.05%
Tax -20,384 -22,055 -18,941 -12,041 -17,187 -21,955 -18,399 7.06%
NP 61,156 66,162 56,827 34,835 51,534 65,822 55,208 7.05%
-
NP to SH 61,156 66,162 56,827 34,835 51,534 65,822 55,208 7.05%
-
Tax Rate 25.00% 25.00% 25.00% 25.69% 25.01% 25.01% 25.00% -
Total Cost 381,369 363,280 335,457 311,193 313,180 402,500 389,415 -1.38%
-
Net Worth 398,769 335,328 438,042 380,643 374,601 504,503 570,804 -21.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 60,419 - 166,153 - 211,468 - -
Div Payout % - 91.32% - 476.97% - 321.27% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 398,769 335,328 438,042 380,643 374,601 504,503 570,804 -21.24%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,013 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.82% 15.41% 14.49% 10.07% 14.13% 14.05% 12.42% -
ROE 15.34% 19.73% 12.97% 9.15% 13.76% 13.05% 9.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 146.48 142.15 129.85 114.54 120.73 155.02 147.22 -0.33%
EPS 20.24 21.90 18.81 11.53 17.06 21.79 18.28 7.01%
DPS 0.00 20.00 0.00 55.00 0.00 70.00 0.00 -
NAPS 1.32 1.11 1.45 1.26 1.24 1.67 1.89 -21.26%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 146.48 142.15 129.85 114.54 120.73 155.02 147.18 -0.31%
EPS 20.24 21.90 18.81 11.53 17.06 21.79 18.27 7.05%
DPS 0.00 20.00 0.00 55.00 0.00 70.00 0.00 -
NAPS 1.32 1.11 1.45 1.26 1.24 1.67 1.8895 -21.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 18.36 16.60 15.26 13.36 13.08 13.46 9.92 -
P/RPS 12.53 11.68 11.75 11.66 10.83 8.68 6.74 51.13%
P/EPS 90.69 75.80 81.12 115.86 76.68 61.78 54.27 40.77%
EY 1.10 1.32 1.23 0.86 1.30 1.62 1.84 -29.01%
DY 0.00 1.20 0.00 4.12 0.00 5.20 0.00 -
P/NAPS 13.91 14.95 10.52 10.60 10.55 8.06 5.25 91.36%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 07/03/13 21/11/12 28/08/12 23/05/12 23/02/12 02/11/11 -
Price 20.74 16.92 16.60 15.76 13.00 12.64 10.74 -
P/RPS 14.16 11.90 12.78 13.76 10.77 8.15 7.30 55.47%
P/EPS 102.45 77.26 88.25 136.67 76.21 58.01 58.75 44.82%
EY 0.98 1.29 1.13 0.73 1.31 1.72 1.70 -30.71%
DY 0.00 1.18 0.00 3.49 0.00 5.54 0.00 -
P/NAPS 15.71 15.24 11.45 12.51 10.48 7.57 5.68 96.91%

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