[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 17.97%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 944,292 615,551 325,200 1,072,112 839,002 557,736 310,008 109.98%
PBT 143,640 94,499 58,192 152,159 130,771 85,397 51,455 98.13%
Tax -37,269 -24,520 -15,086 -39,598 -35,357 -23,918 -14,382 88.55%
NP 106,371 69,979 43,106 112,561 95,414 61,479 37,073 101.78%
-
NP to SH 106,371 69,979 43,106 112,561 95,414 61,479 37,073 101.78%
-
Tax Rate 25.95% 25.95% 25.92% 26.02% 27.04% 28.01% 27.95% -
Total Cost 837,921 545,572 282,094 959,551 743,588 496,257 272,935 111.08%
-
Net Worth 419,925 383,736 428,945 383,662 395,795 362,529 401,850 2.97%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 39,273 39,280 - 135,943 39,277 39,274 - -
Div Payout % 36.92% 56.13% - 120.77% 41.17% 63.88% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 419,925 383,736 428,945 383,662 395,795 362,529 401,850 2.97%
NOSH 302,104 302,154 302,074 302,096 302,134 302,108 302,143 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.26% 11.37% 13.26% 10.50% 11.37% 11.02% 11.96% -
ROE 25.33% 18.24% 10.05% 29.34% 24.11% 16.96% 9.23% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 312.57 203.72 107.66 354.89 277.69 184.61 102.60 110.00%
EPS 35.21 23.16 14.27 37.26 31.58 20.35 12.27 101.80%
DPS 13.00 13.00 0.00 45.00 13.00 13.00 0.00 -
NAPS 1.39 1.27 1.42 1.27 1.31 1.20 1.33 2.98%
Adjusted Per Share Value based on latest NOSH - 301,883
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 312.58 203.76 107.65 354.89 277.73 184.62 102.62 109.98%
EPS 35.21 23.16 14.27 37.26 31.58 20.35 12.27 101.80%
DPS 13.00 13.00 0.00 45.00 13.00 13.00 0.00 -
NAPS 1.39 1.2702 1.4199 1.27 1.3102 1.20 1.3302 2.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 5.45 5.55 6.00 5.90 6.10 6.10 5.75 -
P/RPS 1.74 2.72 5.57 1.66 2.20 3.30 5.60 -54.09%
P/EPS 15.48 23.96 42.05 15.83 19.32 29.98 46.86 -52.18%
EY 6.46 4.17 2.38 6.32 5.18 3.34 2.13 109.38%
DY 2.39 2.34 0.00 7.63 2.13 2.13 0.00 -
P/NAPS 3.92 4.37 4.23 4.65 4.66 5.08 4.32 -6.26%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 29/11/07 28/08/07 04/05/07 26/02/07 07/11/06 -
Price 5.50 5.40 5.65 5.75 6.30 6.50 5.80 -
P/RPS 1.76 2.65 5.25 1.62 2.27 3.52 5.65 -54.01%
P/EPS 15.62 23.32 39.59 15.43 19.95 31.94 47.27 -52.17%
EY 6.40 4.29 2.53 6.48 5.01 3.13 2.12 108.73%
DY 2.36 2.41 0.00 7.83 2.06 2.00 0.00 -
P/NAPS 3.96 4.25 3.98 4.53 4.81 5.42 4.36 -6.20%

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