[HEIM] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -12.85%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,756,370 1,913,819 1,801,685 1,596,956 1,685,668 1,703,545 1,519,948 2.24%
PBT 320,104 365,869 302,521 268,956 327,366 306,806 273,544 2.44%
Tax -84,874 -89,370 -75,629 -67,262 -81,840 -76,721 -70,474 2.89%
NP 235,229 276,498 226,892 201,693 245,526 230,085 203,069 2.28%
-
NP to SH 235,229 276,498 226,892 201,693 245,526 230,085 203,069 2.28%
-
Tax Rate 26.51% 24.43% 25.00% 25.01% 25.00% 25.01% 25.76% -
Total Cost 1,521,141 1,637,320 1,574,793 1,395,262 1,440,141 1,473,460 1,316,878 2.24%
-
Net Worth 265,846 286,993 392,720 371,580 398,769 374,601 516,636 -9.70%
Dividend
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 161,118 2,200 80,558 80,559 80,559 281,958 40,283 23.74%
Div Payout % 68.49% 0.80% 35.51% 39.94% 32.81% 122.55% 19.84% -
Equity
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 265,846 286,993 392,720 371,580 398,769 374,601 516,636 -9.70%
NOSH 302,098 302,098 302,093 302,098 302,098 302,098 302,126 -0.00%
Ratio Analysis
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.39% 14.45% 12.59% 12.63% 14.57% 13.51% 13.36% -
ROE 88.48% 96.34% 57.77% 54.28% 61.57% 61.42% 39.31% -
Per Share
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 581.39 633.51 596.40 528.62 557.99 563.90 503.08 2.24%
EPS 77.87 91.53 75.11 66.76 81.28 76.16 67.21 2.28%
DPS 53.33 0.73 26.67 26.67 26.67 93.33 13.33 23.74%
NAPS 0.88 0.95 1.30 1.23 1.32 1.24 1.71 -9.70%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 581.39 633.51 596.39 528.62 557.99 563.90 503.13 2.24%
EPS 77.87 91.53 75.11 66.76 81.28 76.16 67.22 2.28%
DPS 53.33 0.73 26.67 26.67 26.67 93.33 13.33 23.74%
NAPS 0.88 0.95 1.30 1.23 1.32 1.24 1.7102 -9.70%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 18.60 17.74 14.20 14.08 18.36 13.08 9.62 -
P/RPS 3.20 2.80 2.38 2.66 3.29 2.32 1.91 8.25%
P/EPS 23.89 19.38 18.91 21.09 22.59 17.17 14.31 8.19%
EY 4.19 5.16 5.29 4.74 4.43 5.82 6.99 -7.56%
DY 2.87 0.04 1.88 1.89 1.45 7.14 1.39 11.78%
P/NAPS 21.14 18.67 10.92 11.45 13.91 10.55 5.63 22.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 21/11/17 20/10/16 13/05/15 09/05/14 14/05/13 23/05/12 05/05/11 -
Price 17.32 16.82 14.80 14.30 20.74 13.00 10.24 -
P/RPS 2.98 2.66 2.48 2.71 3.72 2.31 2.04 5.99%
P/EPS 22.24 18.38 19.71 21.42 25.52 17.07 15.24 5.98%
EY 4.50 5.44 5.07 4.67 3.92 5.86 6.56 -5.62%
DY 3.08 0.04 1.80 1.86 1.29 7.18 1.30 14.17%
P/NAPS 19.68 17.71 11.38 11.63 15.71 10.48 5.99 20.05%

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