[HEIM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -61.7%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,194,602 944,292 615,551 325,200 1,072,112 839,002 557,736 66.23%
PBT 168,898 143,640 94,499 58,192 152,159 130,771 85,397 57.62%
Tax -43,041 -37,269 -24,520 -15,086 -39,598 -35,357 -23,918 47.99%
NP 125,857 106,371 69,979 43,106 112,561 95,414 61,479 61.29%
-
NP to SH 125,857 106,371 69,979 43,106 112,561 95,414 61,479 61.29%
-
Tax Rate 25.48% 25.95% 25.95% 25.92% 26.02% 27.04% 28.01% -
Total Cost 1,068,745 837,921 545,572 282,094 959,551 743,588 496,257 66.84%
-
Net Worth 410,862 419,925 383,736 428,945 383,662 395,795 362,529 8.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 132,926 39,273 39,280 - 135,943 39,277 39,274 125.59%
Div Payout % 105.62% 36.92% 56.13% - 120.77% 41.17% 63.88% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 410,862 419,925 383,736 428,945 383,662 395,795 362,529 8.70%
NOSH 302,105 302,104 302,154 302,074 302,096 302,134 302,108 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.54% 11.26% 11.37% 13.26% 10.50% 11.37% 11.02% -
ROE 30.63% 25.33% 18.24% 10.05% 29.34% 24.11% 16.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 395.43 312.57 203.72 107.66 354.89 277.69 184.61 66.24%
EPS 41.66 35.21 23.16 14.27 37.26 31.58 20.35 61.29%
DPS 44.00 13.00 13.00 0.00 45.00 13.00 13.00 125.59%
NAPS 1.36 1.39 1.27 1.42 1.27 1.31 1.20 8.71%
Adjusted Per Share Value based on latest NOSH - 302,074
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 395.44 312.58 203.76 107.65 354.89 277.73 184.62 66.24%
EPS 41.66 35.21 23.16 14.27 37.26 31.58 20.35 61.29%
DPS 44.00 13.00 13.00 0.00 45.00 13.00 13.00 125.59%
NAPS 1.36 1.39 1.2702 1.4199 1.27 1.3102 1.20 8.71%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.25 5.45 5.55 6.00 5.90 6.10 6.10 -
P/RPS 1.33 1.74 2.72 5.57 1.66 2.20 3.30 -45.46%
P/EPS 12.60 15.48 23.96 42.05 15.83 19.32 29.98 -43.92%
EY 7.94 6.46 4.17 2.38 6.32 5.18 3.34 78.21%
DY 8.38 2.39 2.34 0.00 7.63 2.13 2.13 149.42%
P/NAPS 3.86 3.92 4.37 4.23 4.65 4.66 5.08 -16.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 23/05/08 22/02/08 29/11/07 28/08/07 04/05/07 26/02/07 -
Price 5.35 5.50 5.40 5.65 5.75 6.30 6.50 -
P/RPS 1.35 1.76 2.65 5.25 1.62 2.27 3.52 -47.24%
P/EPS 12.84 15.62 23.32 39.59 15.43 19.95 31.94 -45.56%
EY 7.79 6.40 4.29 2.53 6.48 5.01 3.13 83.75%
DY 8.22 2.36 2.41 0.00 7.83 2.06 2.00 156.80%
P/NAPS 3.93 3.96 4.25 3.98 4.53 4.81 5.42 -19.30%

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