[HEIM] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock

[HEIM] HEINEKEN MALAYSIA BERHAD

Announcement Date

29-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- -11.26%

YoY- 11.81%

Quarter Report

Quarterly Announcemt.doc

Latest QR

Upcoming QR

HEIM's Result

HEIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,345,532	1,388,646	1,463,216	1,194,602	1,259,056	1,231,102	1,300,800	2.27%
YoY %	-3.10%	-5.10%	22.49%	-5.12%	2.27%	-5.36%	-	-
Horiz. %	103.44%	106.75%	112.49%	91.84%	96.79%	94.64%	100.00%	-
PBT	204,221	219,120	253,008	168,898	191,520	188,998	232,768	-8.34%
YoY %	-6.80%	-13.39%	49.80%	-11.81%	1.33%	-18.80%	-	-
Horiz. %	87.74%	94.14%	108.70%	72.56%	82.28%	81.20%	100.00%	-
Tax	-51,425	-55,124	-63,716	-43,041	-49,692	-49,040	-60,344	-10.10%
YoY %	6.71%	13.48%	-48.04%	13.38%	-1.33%	18.73%	-	-
Horiz. %	85.22%	91.35%	105.59%	71.33%	82.35%	81.27%	100.00%	-
NP	152,796	163,996	189,292	125,857	141,828	139,958	172,424	-7.73%
YoY %	-6.83%	-13.36%	50.40%	-11.26%	1.34%	-18.83%	-	-
Horiz. %	88.62%	95.11%	109.78%	72.99%	82.26%	81.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,796	163,996	189,292	125,857	141,828	139,958	172,424	-7.73%
YoY %	-6.83%	-13.36%	50.40%	-11.26%	1.34%	-18.83%	-	-
Horiz. %	88.62%	95.11%	109.78%	72.99%	82.26%	81.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.18%	25.16%	25.18%	25.48%	25.95%	25.95%	25.92%	-
YoY %	0.08%	-0.08%	-1.18%	-1.81%	0.00%	0.12%	-	-
Horiz. %	97.15%	97.07%	97.15%	98.30%	100.12%	100.12%	100.00%	-
Total Cost	1,192,736	1,224,650	1,273,924	1,068,745	1,117,228	1,091,144	1,128,376	3.76%
YoY %	-2.61%	-3.87%	19.20%	-4.34%	2.39%	-3.30%	-	-
Horiz. %	105.70%	108.53%	112.90%	94.72%	99.01%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	444,127	413,917	459,329	410,862	419,925	383,736	428,945	2.34%
YoY %	7.30%	-9.89%	11.80%	-2.16%	9.43%	-10.54%	-	-
Horiz. %	103.54%	96.50%	107.08%	95.78%	97.90%	89.46%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	40,283	60,425	-	132,926	52,364	78,560	-	-
YoY %	-33.33%	0.00%	-	153.85%	-33.35%	0.00%	-	-
Horiz. %	51.28%	76.92%	-	169.20%	66.65%	100.00%	-	-
Div Payout %	26.36%	36.85%	-	105.62%	36.92%	56.13%	-	-
YoY %	-28.47%	0.00%	-	186.08%	-34.22%	0.00%	-	-
Horiz. %	46.96%	65.65%	-	188.17%	65.78%	100.00%	-	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	444,127	413,917	459,329	410,862	419,925	383,736	428,945	2.34%
YoY %	7.30%	-9.89%	11.80%	-2.16%	9.43%	-10.54%	-	-
Horiz. %	103.54%	96.50%	107.08%	95.78%	97.90%	89.46%	100.00%	-
NOSH	302,127	302,129	302,190	302,105	302,104	302,154	302,074	0.01%
YoY %	-0.00%	-0.02%	0.03%	0.00%	-0.02%	0.03%	-	-
Horiz. %	100.02%	100.02%	100.04%	100.01%	100.01%	100.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	11.36%	11.81%	12.94%	10.54%	11.26%	11.37%	13.26%	-
YoY %	-3.81%	-8.73%	22.77%	-6.39%	-0.97%	-14.25%	-	-
Horiz. %	85.67%	89.06%	97.59%	79.49%	84.92%	85.75%	100.00%	-
ROE	34.40%	39.62%	41.21%	30.63%	33.77%	36.47%	40.20%	-
YoY %	-13.18%	-3.86%	34.54%	-9.30%	-7.40%	-9.28%	-	-
Horiz. %	85.57%	98.56%	102.51%	76.19%	84.00%	90.72%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	445.35	459.62	484.20	395.43	416.76	407.44	430.62	2.26%
YoY %	-3.10%	-5.08%	22.45%	-5.12%	2.29%	-5.38%	-	-
Horiz. %	103.42%	106.73%	112.44%	91.83%	96.78%	94.62%	100.00%	-
EPS	50.57	54.28	62.64	41.66	46.95	46.32	57.08	-7.74%
YoY %	-6.83%	-13.35%	50.36%	-11.27%	1.36%	-18.85%	-	-
Horiz. %	88.59%	95.09%	109.74%	72.99%	82.25%	81.15%	100.00%	-
DPS	13.33	20.00	0.00	44.00	17.33	26.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	153.89%	-33.35%	0.00%	-	-
Horiz. %	51.27%	76.92%	0.00%	169.23%	66.65%	100.00%	-	-
NAPS	1.47	1.37	1.52	1.36	1.39	1.27	1.42	2.33%
YoY %	7.30%	-9.87%	11.76%	-2.16%	9.45%	-10.56%	-	-
Horiz. %	103.52%	96.48%	107.04%	95.77%	97.89%	89.44%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 302,108
RPS	445.40	459.67	484.35	395.44	416.77	407.52	430.59	2.27%
YoY %	-3.10%	-5.10%	22.48%	-5.12%	2.27%	-5.36%	-	-
Horiz. %	103.44%	106.75%	112.49%	91.84%	96.79%	94.64%	100.00%	-
EPS	50.58	54.29	62.66	41.66	46.95	46.33	57.08	-7.73%
YoY %	-6.83%	-13.36%	50.41%	-11.27%	1.34%	-18.83%	-	-
Horiz. %	88.61%	95.11%	109.78%	72.99%	82.25%	81.17%	100.00%	-
DPS	13.33	20.00	0.00	44.00	17.33	26.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	153.89%	-33.35%	0.00%	-	-
Horiz. %	51.27%	76.92%	0.00%	169.23%	66.65%	100.00%	-	-
NAPS	1.4701	1.3701	1.5205	1.36	1.39	1.2702	1.4199	2.34%
YoY %	7.30%	-9.89%	11.80%	-2.16%	9.43%	-10.54%	-	-
Horiz. %	103.54%	96.49%	107.09%	95.78%	97.89%	89.46%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	5.60	5.05	5.20	5.25	5.45	5.55	6.00	-
P/RPS	1.26	1.10	1.07	1.33	1.31	1.36	1.39	-6.33%
YoY %	14.55%	2.80%	-19.55%	1.53%	-3.68%	-2.16%	-	-
Horiz. %	90.65%	79.14%	76.98%	95.68%	94.24%	97.84%	100.00%	-
P/EPS	11.07	9.30	8.30	12.60	11.61	11.98	10.51	3.51%
YoY %	19.03%	12.05%	-34.13%	8.53%	-3.09%	13.99%	-	-
Horiz. %	105.33%	88.49%	78.97%	119.89%	110.47%	113.99%	100.00%	-
EY	9.03	10.75	12.05	7.94	8.61	8.35	9.51	-3.39%
YoY %	-16.00%	-10.79%	51.76%	-7.78%	3.11%	-12.20%	-	-
Horiz. %	94.95%	113.04%	126.71%	83.49%	90.54%	87.80%	100.00%	-
DY	2.38	3.96	0.00	8.38	3.18	4.68	0.00	-
YoY %	-39.90%	0.00%	0.00%	163.52%	-32.05%	0.00%	-	-
Horiz. %	50.85%	84.62%	0.00%	179.06%	67.95%	100.00%	-	-
P/NAPS	3.81	3.69	3.42	3.86	3.92	4.37	4.23	-6.72%
YoY %	3.25%	7.89%	-11.40%	-1.53%	-10.30%	3.31%	-	-
Horiz. %	90.07%	87.23%	80.85%	91.25%	92.67%	103.31%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	15/05/09	27/02/09	26/11/08	29/08/08	23/05/08	22/02/08	29/11/07	-
Price	5.95	5.30	5.30	5.35	5.50	5.40	5.65	-
P/RPS	1.34	1.15	1.09	1.35	1.32	1.33	1.31	1.51%
YoY %	16.52%	5.50%	-19.26%	2.27%	-0.75%	1.53%	-	-
Horiz. %	102.29%	87.79%	83.21%	103.05%	100.76%	101.53%	100.00%	-
P/EPS	11.77	9.76	8.46	12.84	11.72	11.66	9.90	12.21%
YoY %	20.59%	15.37%	-34.11%	9.56%	0.51%	17.78%	-	-
Horiz. %	118.89%	98.59%	85.45%	129.70%	118.38%	117.78%	100.00%	-
EY	8.50	10.24	11.82	7.79	8.54	8.58	10.10	-10.85%
YoY %	-16.99%	-13.37%	51.73%	-8.78%	-0.47%	-15.05%	-	-
Horiz. %	84.16%	101.39%	117.03%	77.13%	84.55%	84.95%	100.00%	-
DY	2.24	3.77	0.00	8.22	3.15	4.81	0.00	-
YoY %	-40.58%	0.00%	0.00%	160.95%	-34.51%	0.00%	-	-
Horiz. %	46.57%	78.38%	0.00%	170.89%	65.49%	100.00%	-	-
P/NAPS	4.05	3.87	3.49	3.93	3.96	4.25	3.98	1.16%
YoY %	4.65%	10.89%	-11.20%	-0.76%	-6.82%	6.78%	-	-
Horiz. %	101.76%	97.24%	87.69%	98.74%	99.50%	106.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos