[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 47.05%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 839,002 557,736 310,008 976,013 765,101 559,495 304,632 96.60%
PBT 130,771 85,397 51,455 142,211 121,029 91,978 50,514 88.64%
Tax -35,357 -23,918 -14,382 -14,014 -33,852 -25,731 -14,179 83.99%
NP 95,414 61,479 37,073 128,197 87,177 66,247 36,335 90.44%
-
NP to SH 95,414 61,479 37,073 128,197 87,177 66,247 36,335 90.44%
-
Tax Rate 27.04% 28.01% 27.95% 9.85% 27.97% 27.98% 28.07% -
Total Cost 743,588 496,257 272,935 847,816 677,924 493,248 268,297 97.43%
-
Net Worth 395,795 362,529 401,850 365,500 350,399 329,271 362,443 6.04%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 39,277 39,274 - 126,867 39,268 39,270 - -
Div Payout % 41.17% 63.88% - 98.96% 45.05% 59.28% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 395,795 362,529 401,850 365,500 350,399 329,271 362,443 6.04%
NOSH 302,134 302,108 302,143 302,066 302,068 302,083 302,036 0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.37% 11.02% 11.96% 13.13% 11.39% 11.84% 11.93% -
ROE 24.11% 16.96% 9.23% 35.07% 24.88% 20.12% 10.03% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 277.69 184.61 102.60 323.11 253.29 185.21 100.86 96.56%
EPS 31.58 20.35 12.27 42.44 28.86 21.93 12.03 90.40%
DPS 13.00 13.00 0.00 42.00 13.00 13.00 0.00 -
NAPS 1.31 1.20 1.33 1.21 1.16 1.09 1.20 6.02%
Adjusted Per Share Value based on latest NOSH - 302,061
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 277.73 184.62 102.62 323.08 253.26 185.20 100.84 96.60%
EPS 31.58 20.35 12.27 42.44 28.86 21.93 12.03 90.40%
DPS 13.00 13.00 0.00 42.00 13.00 13.00 0.00 -
NAPS 1.3102 1.20 1.3302 1.2099 1.1599 1.0899 1.1998 6.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 6.10 6.10 5.75 5.45 5.50 5.70 5.80 -
P/RPS 2.20 3.30 5.60 1.69 2.17 3.08 5.75 -47.32%
P/EPS 19.32 29.98 46.86 12.84 19.06 25.99 48.21 -45.67%
EY 5.18 3.34 2.13 7.79 5.25 3.85 2.07 84.42%
DY 2.13 2.13 0.00 7.71 2.36 2.28 0.00 -
P/NAPS 4.66 5.08 4.32 4.50 4.74 5.23 4.83 -2.36%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 04/05/07 26/02/07 07/11/06 22/08/06 26/05/06 21/02/06 09/11/05 -
Price 6.30 6.50 5.80 5.80 5.50 5.65 5.75 -
P/RPS 2.27 3.52 5.65 1.80 2.17 3.05 5.70 -45.90%
P/EPS 19.95 31.94 47.27 13.67 19.06 25.76 47.80 -44.18%
EY 5.01 3.13 2.12 7.32 5.25 3.88 2.09 79.20%
DY 2.06 2.00 0.00 7.24 2.36 2.30 0.00 -
P/NAPS 4.81 5.42 4.36 4.79 4.74 5.18 4.79 0.27%

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