[HEIM] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 1.34%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,388,646 1,463,216 1,194,602 1,259,056 1,231,102 1,300,800 1,072,112 18.73%
PBT 219,120 253,008 168,898 191,520 188,998 232,768 152,159 27.38%
Tax -55,124 -63,716 -43,041 -49,692 -49,040 -60,344 -39,598 24.54%
NP 163,996 189,292 125,857 141,828 139,958 172,424 112,561 28.37%
-
NP to SH 163,996 189,292 125,857 141,828 139,958 172,424 112,561 28.37%
-
Tax Rate 25.16% 25.18% 25.48% 25.95% 25.95% 25.92% 26.02% -
Total Cost 1,224,650 1,273,924 1,068,745 1,117,228 1,091,144 1,128,376 959,551 17.57%
-
Net Worth 413,917 459,329 410,862 419,925 383,736 428,945 383,662 5.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 60,425 - 132,926 52,364 78,560 - 135,943 -41.61%
Div Payout % 36.85% - 105.62% 36.92% 56.13% - 120.77% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 413,917 459,329 410,862 419,925 383,736 428,945 383,662 5.16%
NOSH 302,129 302,190 302,105 302,104 302,154 302,074 302,096 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.81% 12.94% 10.54% 11.26% 11.37% 13.26% 10.50% -
ROE 39.62% 41.21% 30.63% 33.77% 36.47% 40.20% 29.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 459.62 484.20 395.43 416.76 407.44 430.62 354.89 18.72%
EPS 54.28 62.64 41.66 46.95 46.32 57.08 37.26 28.36%
DPS 20.00 0.00 44.00 17.33 26.00 0.00 45.00 -41.61%
NAPS 1.37 1.52 1.36 1.39 1.27 1.42 1.27 5.15%
Adjusted Per Share Value based on latest NOSH - 302,008
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 459.67 484.35 395.44 416.77 407.52 430.59 354.89 18.73%
EPS 54.29 62.66 41.66 46.95 46.33 57.08 37.26 28.37%
DPS 20.00 0.00 44.00 17.33 26.00 0.00 45.00 -41.61%
NAPS 1.3701 1.5205 1.36 1.39 1.2702 1.4199 1.27 5.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.05 5.20 5.25 5.45 5.55 6.00 5.90 -
P/RPS 1.10 1.07 1.33 1.31 1.36 1.39 1.66 -23.89%
P/EPS 9.30 8.30 12.60 11.61 11.98 10.51 15.83 -29.74%
EY 10.75 12.05 7.94 8.61 8.35 9.51 6.32 42.26%
DY 3.96 0.00 8.38 3.18 4.68 0.00 7.63 -35.28%
P/NAPS 3.69 3.42 3.86 3.92 4.37 4.23 4.65 -14.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 29/08/08 23/05/08 22/02/08 29/11/07 28/08/07 -
Price 5.30 5.30 5.35 5.50 5.40 5.65 5.75 -
P/RPS 1.15 1.09 1.35 1.32 1.33 1.31 1.62 -20.34%
P/EPS 9.76 8.46 12.84 11.72 11.66 9.90 15.43 -26.21%
EY 10.24 11.82 7.79 8.54 8.58 10.10 6.48 35.48%
DY 3.77 0.00 8.22 3.15 4.81 0.00 7.83 -38.43%
P/NAPS 3.87 3.49 3.93 3.96 4.25 3.98 4.53 -9.92%

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