[HEIM] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock

[HEIM] HEINEKEN MALAYSIA BERHAD

Announcement Date

04-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 3.47%

YoY- 9.45%

Quarter Report

HEIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,231,102	1,300,800	1,072,112	1,118,669	1,115,472	1,240,032	976,013	16.69%
YoY %	-5.36%	21.33%	-4.16%	0.29%	-10.04%	27.05%	-	-
Horiz. %	126.14%	133.28%	109.85%	114.62%	114.29%	127.05%	100.00%	-
PBT	188,998	232,768	152,159	174,361	170,794	205,820	142,211	20.81%
YoY %	-18.80%	52.98%	-12.73%	2.09%	-17.02%	44.73%	-	-
Horiz. %	132.90%	163.68%	107.00%	122.61%	120.10%	144.73%	100.00%	-
Tax	-49,040	-60,344	-39,598	-47,142	-47,836	-57,528	-14,014	129.96%
YoY %	18.73%	-52.39%	16.00%	1.45%	16.85%	-310.50%	-	-
Horiz. %	349.94%	430.60%	282.56%	336.39%	341.34%	410.50%	100.00%	-
NP	139,958	172,424	112,561	127,218	122,958	148,292	128,197	6.00%
YoY %	-18.83%	53.18%	-11.52%	3.46%	-17.08%	15.68%	-	-
Horiz. %	109.17%	134.50%	87.80%	99.24%	95.91%	115.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,958	172,424	112,561	127,218	122,958	148,292	128,197	6.00%
YoY %	-18.83%	53.18%	-11.52%	3.46%	-17.08%	15.68%	-	-
Horiz. %	109.17%	134.50%	87.80%	99.24%	95.91%	115.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.95%	25.92%	26.02%	27.04%	28.01%	27.95%	9.85%	-
YoY %	0.12%	-0.38%	-3.77%	-3.46%	0.21%	183.76%	-	-
Horiz. %	263.45%	263.15%	264.16%	274.52%	284.37%	283.76%	100.00%	-
Total Cost	1,091,144	1,128,376	959,551	991,450	992,514	1,091,740	847,816	18.26%
YoY %	-3.30%	17.59%	-3.22%	-0.11%	-9.09%	28.77%	-	-
Horiz. %	128.70%	133.09%	113.18%	116.94%	117.07%	128.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	383,736	428,945	383,662	395,795	362,529	401,850	365,500	3.28%
YoY %	-10.54%	11.80%	-3.07%	9.18%	-9.78%	9.95%	-	-
Horiz. %	104.99%	117.36%	104.97%	108.29%	99.19%	109.95%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	78,560	-	135,943	52,369	78,548	-	126,867	-27.28%
YoY %	0.00%	-	159.59%	-33.33%	0.00%	-	-	-
Horiz. %	61.92%	-	107.15%	41.28%	61.91%	-	100.00%	-
Div Payout %	56.13%	-	120.77%	41.17%	63.88%	-	98.96%	-
YoY %	0.00%	-	193.34%	-35.55%	0.00%	-	-	-
Horiz. %	56.72%	-	122.04%	41.60%	64.55%	-	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	383,736	428,945	383,662	395,795	362,529	401,850	365,500	3.28%
YoY %	-10.54%	11.80%	-3.07%	9.18%	-9.78%	9.95%	-	-
Horiz. %	104.99%	117.36%	104.97%	108.29%	99.19%	109.95%	100.00%	-
NOSH	302,154	302,074	302,096	302,134	302,108	302,143	302,066	0.01%
YoY %	0.03%	-0.01%	-0.01%	0.01%	-0.01%	0.03%	-	-
Horiz. %	100.03%	100.00%	100.01%	100.02%	100.01%	100.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	11.37%	13.26%	10.50%	11.37%	11.02%	11.96%	13.13%	-
YoY %	-14.25%	26.29%	-7.65%	3.18%	-7.86%	-8.91%	-	-
Horiz. %	86.60%	100.99%	79.97%	86.60%	83.93%	91.09%	100.00%	-
ROE	36.47%	40.20%	29.34%	32.14%	33.92%	36.90%	35.07%	-
YoY %	-9.28%	37.01%	-8.71%	-5.25%	-8.08%	5.22%	-	-
Horiz. %	103.99%	114.63%	83.66%	91.65%	96.72%	105.22%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	407.44	430.62	354.89	370.26	369.23	410.41	323.11	16.66%
YoY %	-5.38%	21.34%	-4.15%	0.28%	-10.03%	27.02%	-	-
Horiz. %	126.10%	133.27%	109.84%	114.59%	114.27%	127.02%	100.00%	-
EPS	46.32	57.08	37.26	42.11	40.70	49.08	42.44	5.98%
YoY %	-18.85%	53.19%	-11.52%	3.46%	-17.07%	15.65%	-	-
Horiz. %	109.14%	134.50%	87.79%	99.22%	95.90%	115.65%	100.00%	-
DPS	26.00	0.00	45.00	17.33	26.00	0.00	42.00	-27.30%
YoY %	0.00%	0.00%	159.67%	-33.35%	0.00%	0.00%	-	-
Horiz. %	61.90%	0.00%	107.14%	41.26%	61.90%	0.00%	100.00%	-
NAPS	1.27	1.42	1.27	1.31	1.20	1.33	1.21	3.26%
YoY %	-10.56%	11.81%	-3.05%	9.17%	-9.77%	9.92%	-	-
Horiz. %	104.96%	117.36%	104.96%	108.26%	99.17%	109.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 302,181
RPS	407.52	430.59	354.89	370.30	369.24	410.47	323.08	16.69%
YoY %	-5.36%	21.33%	-4.16%	0.29%	-10.04%	27.05%	-	-
Horiz. %	126.14%	133.28%	109.85%	114.62%	114.29%	127.05%	100.00%	-
EPS	46.33	57.08	37.26	42.11	40.70	49.09	42.44	6.00%
YoY %	-18.83%	53.19%	-11.52%	3.46%	-17.09%	15.67%	-	-
Horiz. %	109.17%	134.50%	87.79%	99.22%	95.90%	115.67%	100.00%	-
DPS	26.00	0.00	45.00	17.34	26.00	0.00	42.00	-27.30%
YoY %	0.00%	0.00%	159.52%	-33.31%	0.00%	0.00%	-	-
Horiz. %	61.90%	0.00%	107.14%	41.29%	61.90%	0.00%	100.00%	-
NAPS	1.2702	1.4199	1.27	1.3102	1.20	1.3302	1.2099	3.28%
YoY %	-10.54%	11.80%	-3.07%	9.18%	-9.79%	9.94%	-	-
Horiz. %	104.98%	117.36%	104.97%	108.29%	99.18%	109.94%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	5.55	6.00	5.90	6.10	6.10	5.75	5.45	-
P/RPS	1.36	1.39	1.66	1.65	1.65	1.40	1.69	-13.44%
YoY %	-2.16%	-16.27%	0.61%	0.00%	17.86%	-17.16%	-	-
Horiz. %	80.47%	82.25%	98.22%	97.63%	97.63%	82.84%	100.00%	-
P/EPS	11.98	10.51	15.83	14.49	14.99	11.72	12.84	-4.50%
YoY %	13.99%	-33.61%	9.25%	-3.34%	27.90%	-8.72%	-	-
Horiz. %	93.30%	81.85%	123.29%	112.85%	116.74%	91.28%	100.00%	-
EY	8.35	9.51	6.32	6.90	6.67	8.54	7.79	4.72%
YoY %	-12.20%	50.47%	-8.41%	3.45%	-21.90%	9.63%	-	-
Horiz. %	107.19%	122.08%	81.13%	88.58%	85.62%	109.63%	100.00%	-
DY	4.68	0.00	7.63	2.84	4.26	0.00	7.71	-28.24%
YoY %	0.00%	0.00%	168.66%	-33.33%	0.00%	0.00%	-	-
Horiz. %	60.70%	0.00%	98.96%	36.84%	55.25%	0.00%	100.00%	-
P/NAPS	4.37	4.23	4.65	4.66	5.08	4.32	4.50	-1.93%
YoY %	3.31%	-9.03%	-0.21%	-8.27%	17.59%	-4.00%	-	-
Horiz. %	97.11%	94.00%	103.33%	103.56%	112.89%	96.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	22/02/08	29/11/07	28/08/07	04/05/07	26/02/07	07/11/06	22/08/06	-
Price	5.40	5.65	5.75	6.30	6.50	5.80	5.80	-
P/RPS	1.33	1.31	1.62	1.70	1.76	1.41	1.80	-18.22%
YoY %	1.53%	-19.14%	-4.71%	-3.41%	24.82%	-21.67%	-	-
Horiz. %	73.89%	72.78%	90.00%	94.44%	97.78%	78.33%	100.00%	-
P/EPS	11.66	9.90	15.43	14.96	15.97	11.82	13.67	-10.03%
YoY %	17.78%	-35.84%	3.14%	-6.32%	35.11%	-13.53%	-	-
Horiz. %	85.30%	72.42%	112.87%	109.44%	116.83%	86.47%	100.00%	-
EY	8.58	10.10	6.48	6.68	6.26	8.46	7.32	11.13%
YoY %	-15.05%	55.86%	-2.99%	6.71%	-26.00%	15.57%	-	-
Horiz. %	117.21%	137.98%	88.52%	91.26%	85.52%	115.57%	100.00%	-
DY	4.81	0.00	7.83	2.75	4.00	0.00	7.24	-23.80%
YoY %	0.00%	0.00%	184.73%	-31.25%	0.00%	0.00%	-	-
Horiz. %	66.44%	0.00%	108.15%	37.98%	55.25%	0.00%	100.00%	-
P/NAPS	4.25	3.98	4.53	4.81	5.42	4.36	4.79	-7.64%
YoY %	6.78%	-12.14%	-5.82%	-11.25%	24.31%	-8.98%	-	-
Horiz. %	88.73%	83.09%	94.57%	100.42%	113.15%	91.02%	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