[HEIM] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 63.13%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 412,097 442,525 429,442 392,284 346,028 364,714 468,322 -8.18%
PBT 43,211 81,540 88,217 75,768 46,876 68,721 87,777 -37.68%
Tax -9,752 -20,384 -22,055 -18,941 -12,041 -17,187 -21,955 -41.81%
NP 33,459 61,156 66,162 56,827 34,835 51,534 65,822 -36.33%
-
NP to SH 33,459 61,156 66,162 56,827 34,835 51,534 65,822 -36.33%
-
Tax Rate 22.57% 25.00% 25.00% 25.00% 25.69% 25.01% 25.01% -
Total Cost 378,638 381,369 363,280 335,457 311,193 313,180 402,500 -3.99%
-
Net Worth 365,538 398,769 335,328 438,042 380,643 374,601 504,503 -19.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 146,517 - 60,419 - 166,153 - 211,468 -21.71%
Div Payout % 437.90% - 91.32% - 476.97% - 321.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 365,538 398,769 335,328 438,042 380,643 374,601 504,503 -19.34%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.12% 13.82% 15.41% 14.49% 10.07% 14.13% 14.05% -
ROE 9.15% 15.34% 19.73% 12.97% 9.15% 13.76% 13.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 136.41 146.48 142.15 129.85 114.54 120.73 155.02 -8.17%
EPS 11.08 20.24 21.90 18.81 11.53 17.06 21.79 -36.31%
DPS 48.50 0.00 20.00 0.00 55.00 0.00 70.00 -21.71%
NAPS 1.21 1.32 1.11 1.45 1.26 1.24 1.67 -19.34%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 136.41 146.48 142.15 129.85 114.54 120.73 155.02 -8.17%
EPS 11.08 20.24 21.90 18.81 11.53 17.06 21.79 -36.31%
DPS 48.50 0.00 20.00 0.00 55.00 0.00 70.00 -21.71%
NAPS 1.21 1.32 1.11 1.45 1.26 1.24 1.67 -19.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 19.06 18.36 16.60 15.26 13.36 13.08 13.46 -
P/RPS 13.97 12.53 11.68 11.75 11.66 10.83 8.68 37.37%
P/EPS 172.09 90.69 75.80 81.12 115.86 76.68 61.78 98.09%
EY 0.58 1.10 1.32 1.23 0.86 1.30 1.62 -49.61%
DY 2.54 0.00 1.20 0.00 4.12 0.00 5.20 -38.00%
P/NAPS 15.75 13.91 14.95 10.52 10.60 10.55 8.06 56.36%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 14/05/13 07/03/13 21/11/12 28/08/12 23/05/12 23/02/12 -
Price 18.00 20.74 16.92 16.60 15.76 13.00 12.64 -
P/RPS 13.20 14.16 11.90 12.78 13.76 10.77 8.15 37.95%
P/EPS 162.52 102.45 77.26 88.25 136.67 76.21 58.01 98.85%
EY 0.62 0.98 1.29 1.13 0.73 1.31 1.72 -49.38%
DY 2.69 0.00 1.18 0.00 3.49 0.00 5.54 -38.24%
P/NAPS 14.88 15.71 15.24 11.45 12.51 10.48 7.57 56.98%

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