[HEIM] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock

[HEIM] HEINEKEN MALAYSIA BERHAD

Announcement Date

07-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- 15.68%

YoY- 2.03%

Quarter Report

HEIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	1,072,112	1,118,669	1,115,472	1,240,032	976,013	1,020,134	1,118,990	-2.82%
YoY %	-4.16%	0.29%	-10.04%	27.05%	-4.33%	-8.83%	-	-
Horiz. %	95.81%	99.97%	99.69%	110.82%	87.22%	91.17%	100.00%	-
PBT	152,159	174,361	170,794	205,820	142,211	161,372	183,956	-11.91%
YoY %	-12.73%	2.09%	-17.02%	44.73%	-11.87%	-12.28%	-	-
Horiz. %	82.71%	94.78%	92.85%	111.89%	77.31%	87.72%	100.00%	-
Tax	-39,598	-47,142	-47,836	-57,528	-14,014	-45,136	-51,462	-16.07%
YoY %	16.00%	1.45%	16.85%	-310.50%	68.95%	12.29%	-	-
Horiz. %	76.95%	91.61%	92.95%	111.79%	27.23%	87.71%	100.00%	-
NP	112,561	127,218	122,958	148,292	128,197	116,236	132,494	-10.32%
YoY %	-11.52%	3.46%	-17.08%	15.68%	10.29%	-12.27%	-	-
Horiz. %	84.96%	96.02%	92.80%	111.92%	96.76%	87.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,561	127,218	122,958	148,292	128,197	116,236	132,494	-10.32%
YoY %	-11.52%	3.46%	-17.08%	15.68%	10.29%	-12.27%	-	-
Horiz. %	84.96%	96.02%	92.80%	111.92%	96.76%	87.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.02%	27.04%	28.01%	27.95%	9.85%	27.97%	27.98%	-
YoY %	-3.77%	-3.46%	0.21%	183.76%	-64.78%	-0.04%	-	-
Horiz. %	92.99%	96.64%	100.11%	99.89%	35.20%	99.96%	100.00%	-
Total Cost	959,551	991,450	992,514	1,091,740	847,816	903,898	986,496	-1.83%
YoY %	-3.22%	-0.11%	-9.09%	28.77%	-6.20%	-8.37%	-	-
Horiz. %	97.27%	100.50%	100.61%	110.67%	85.94%	91.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,662	395,795	362,529	401,850	365,500	350,399	329,271	10.76%
YoY %	-3.07%	9.18%	-9.78%	9.95%	4.31%	6.42%	-	-
Horiz. %	116.52%	120.20%	110.10%	122.04%	111.00%	106.42%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	135,943	52,369	78,548	-	126,867	52,358	78,541	44.30%
YoY %	159.59%	-33.33%	0.00%	-	142.31%	-33.34%	-	-
Horiz. %	173.09%	66.68%	100.01%	-	161.53%	66.66%	100.00%	-
Div Payout %	120.77%	41.17%	63.88%	-	98.96%	45.05%	59.28%	-
YoY %	193.34%	-35.55%	0.00%	-	119.67%	-24.00%	-	-
Horiz. %	203.73%	69.45%	107.76%	-	166.94%	76.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	383,662	395,795	362,529	401,850	365,500	350,399	329,271	10.76%
YoY %	-3.07%	9.18%	-9.78%	9.95%	4.31%	6.42%	-	-
Horiz. %	116.52%	120.20%	110.10%	122.04%	111.00%	106.42%	100.00%	-
NOSH	302,096	302,134	302,108	302,143	302,066	302,068	302,083	0.00%
YoY %	-0.01%	0.01%	-0.01%	0.03%	-0.00%	-0.00%	-	-
Horiz. %	100.00%	100.02%	100.01%	100.02%	99.99%	100.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	10.50%	11.37%	11.02%	11.96%	13.13%	11.39%	11.84%	-
YoY %	-7.65%	3.18%	-7.86%	-8.91%	15.28%	-3.80%	-	-
Horiz. %	88.68%	96.03%	93.07%	101.01%	110.90%	96.20%	100.00%	-
ROE	29.34%	32.14%	33.92%	36.90%	35.07%	33.17%	40.24%	-
YoY %	-8.71%	-5.25%	-8.08%	5.22%	5.73%	-17.57%	-	-
Horiz. %	72.91%	79.87%	84.29%	91.70%	87.15%	82.43%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	354.89	370.26	369.23	410.41	323.11	337.72	370.42	-2.82%
YoY %	-4.15%	0.28%	-10.03%	27.02%	-4.33%	-8.83%	-	-
Horiz. %	95.81%	99.96%	99.68%	110.80%	87.23%	91.17%	100.00%	-
EPS	37.26	42.11	40.70	49.08	42.44	38.48	43.86	-10.32%
YoY %	-11.52%	3.46%	-17.07%	15.65%	10.29%	-12.27%	-	-
Horiz. %	84.95%	96.01%	92.80%	111.90%	96.76%	87.73%	100.00%	-
DPS	45.00	17.33	26.00	0.00	42.00	17.33	26.00	44.29%
YoY %	159.67%	-33.35%	0.00%	0.00%	142.35%	-33.35%	-	-
Horiz. %	173.08%	66.65%	100.00%	0.00%	161.54%	66.65%	100.00%	-
NAPS	1.27	1.31	1.20	1.33	1.21	1.16	1.09	10.75%
YoY %	-3.05%	9.17%	-9.77%	9.92%	4.31%	6.42%	-	-
Horiz. %	116.51%	120.18%	110.09%	122.02%	111.01%	106.42%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 302,143
RPS	354.89	370.30	369.24	410.47	323.08	337.68	370.41	-2.82%
YoY %	-4.16%	0.29%	-10.04%	27.05%	-4.32%	-8.84%	-	-
Horiz. %	95.81%	99.97%	99.68%	110.82%	87.22%	91.16%	100.00%	-
EPS	37.26	42.11	40.70	49.09	42.44	38.48	43.86	-10.32%
YoY %	-11.52%	3.46%	-17.09%	15.67%	10.29%	-12.27%	-	-
Horiz. %	84.95%	96.01%	92.80%	111.92%	96.76%	87.73%	100.00%	-
DPS	45.00	17.34	26.00	0.00	42.00	17.33	26.00	44.29%
YoY %	159.52%	-33.31%	0.00%	0.00%	142.35%	-33.35%	-	-
Horiz. %	173.08%	66.69%	100.00%	0.00%	161.54%	66.65%	100.00%	-
NAPS	1.27	1.3102	1.20	1.3302	1.2099	1.1599	1.0899	10.76%
YoY %	-3.07%	9.18%	-9.79%	9.94%	4.31%	6.42%	-	-
Horiz. %	116.52%	120.21%	110.10%	122.05%	111.01%	106.42%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	5.90	6.10	6.10	5.75	5.45	5.50	5.70	-
P/RPS	1.66	1.65	1.65	1.40	1.69	1.63	1.54	5.14%
YoY %	0.61%	0.00%	17.86%	-17.16%	3.68%	5.84%	-	-
Horiz. %	107.79%	107.14%	107.14%	90.91%	109.74%	105.84%	100.00%	-
P/EPS	15.83	14.49	14.99	11.72	12.84	14.29	13.00	14.07%
YoY %	9.25%	-3.34%	27.90%	-8.72%	-10.15%	9.92%	-	-
Horiz. %	121.77%	111.46%	115.31%	90.15%	98.77%	109.92%	100.00%	-
EY	6.32	6.90	6.67	8.54	7.79	7.00	7.69	-12.29%
YoY %	-8.41%	3.45%	-21.90%	9.63%	11.29%	-8.97%	-	-
Horiz. %	82.18%	89.73%	86.74%	111.05%	101.30%	91.03%	100.00%	-
DY	7.63	2.84	4.26	0.00	7.71	3.15	4.56	41.07%
YoY %	168.66%	-33.33%	0.00%	0.00%	144.76%	-30.92%	-	-
Horiz. %	167.32%	62.28%	93.42%	0.00%	169.08%	69.08%	100.00%	-
P/NAPS	4.65	4.66	5.08	4.32	4.50	4.74	5.23	-7.55%
YoY %	-0.21%	-8.27%	17.59%	-4.00%	-5.06%	-9.37%	-	-
Horiz. %	88.91%	89.10%	97.13%	82.60%	86.04%	90.63%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	04/05/07	26/02/07	07/11/06	22/08/06	26/05/06	21/02/06	-
Price	5.75	6.30	6.50	5.80	5.80	5.50	5.65	-
P/RPS	1.62	1.70	1.76	1.41	1.80	1.63	1.53	3.89%
YoY %	-4.71%	-3.41%	24.82%	-21.67%	10.43%	6.54%	-	-
Horiz. %	105.88%	111.11%	115.03%	92.16%	117.65%	106.54%	100.00%	-
P/EPS	15.43	14.96	15.97	11.82	13.67	14.29	12.88	12.83%
YoY %	3.14%	-6.32%	35.11%	-13.53%	-4.34%	10.95%	-	-
Horiz. %	119.80%	116.15%	123.99%	91.77%	106.13%	110.95%	100.00%	-
EY	6.48	6.68	6.26	8.46	7.32	7.00	7.76	-11.35%
YoY %	-2.99%	6.71%	-26.00%	15.57%	4.57%	-9.79%	-	-
Horiz. %	83.51%	86.08%	80.67%	109.02%	94.33%	90.21%	100.00%	-
DY	7.83	2.75	4.00	0.00	7.24	3.15	4.60	42.70%
YoY %	184.73%	-31.25%	0.00%	0.00%	129.84%	-31.52%	-	-
Horiz. %	170.22%	59.78%	86.96%	0.00%	157.39%	68.48%	100.00%	-
P/NAPS	4.53	4.81	5.42	4.36	4.79	4.74	5.18	-8.57%
YoY %	-5.82%	-11.25%	24.31%	-8.98%	1.05%	-8.49%	-	-
Horiz. %	87.45%	92.86%	104.63%	84.17%	92.47%	91.51%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

SELL

2024-06-28 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-28 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-28 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

764

MPI

MALAYSIAN PACIFIC INDUSTRIES

704

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

691

YTLPOWR

YTL POWER INTERNATIONAL BHD

585

MYEG

MY E.G. SERVICES BHD

558

GENTING

GENTING BHD

545

NOTION

NOTION VTEC BHD

506

SAPNRG

SAPURA ENERGY BERHAD

490

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More