[HEIM] YoY Cumulative 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- -72.6%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 405,000 393,162 325,793 392,284 444,623 366,631 300,969 5.07%
PBT 84,132 72,793 66,162 75,768 73,607 51,638 35,783 15.30%
Tax -21,033 -18,198 -16,539 -18,941 -18,399 -12,943 -9,084 15.01%
NP 63,099 54,595 49,623 56,827 55,208 38,695 26,699 15.40%
-
NP to SH 63,099 54,595 49,623 56,827 55,208 38,695 26,699 15.40%
-
Tax Rate 25.00% 25.00% 25.00% 25.00% 25.00% 25.06% 25.39% -
Total Cost 341,901 338,567 276,170 335,457 389,415 327,936 274,270 3.74%
-
Net Worth 438,042 410,853 413,874 438,042 570,804 510,496 468,450 -1.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 438,042 410,853 413,874 438,042 570,804 510,496 468,450 -1.11%
NOSH 302,098 302,098 302,098 302,098 302,013 302,068 302,225 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.58% 13.89% 15.23% 14.49% 12.42% 10.55% 8.87% -
ROE 14.40% 13.29% 11.99% 12.97% 9.67% 7.58% 5.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 134.06 130.14 107.84 129.85 147.22 121.37 99.58 5.07%
EPS 20.89 18.07 16.43 18.81 18.28 12.81 8.84 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.36 1.37 1.45 1.89 1.69 1.55 -1.10%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 134.06 130.14 107.84 129.85 147.18 121.36 99.63 5.06%
EPS 20.89 18.07 16.43 18.81 18.27 12.81 8.84 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.36 1.37 1.45 1.8895 1.6898 1.5507 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 13.76 12.82 17.18 15.26 9.92 8.38 6.90 -
P/RPS 10.26 9.85 15.93 11.75 6.74 6.90 6.93 6.75%
P/EPS 65.88 70.94 104.59 81.12 54.27 65.42 78.11 -2.79%
EY 1.52 1.41 0.96 1.23 1.84 1.53 1.28 2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.49 9.43 12.54 10.52 5.25 4.96 4.45 13.44%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 14/11/14 08/11/13 21/11/12 02/11/11 03/11/10 26/11/09 -
Price 14.32 13.20 17.28 16.60 10.74 8.83 7.59 -
P/RPS 10.68 10.14 16.02 12.78 7.30 7.28 7.62 5.78%
P/EPS 68.56 73.04 105.20 88.25 58.75 68.93 85.92 -3.69%
EY 1.46 1.37 0.95 1.13 1.70 1.45 1.16 3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.88 9.71 12.61 11.45 5.68 5.22 4.90 12.39%

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