[HEIM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -62.4%
YoY- 9.78%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,285,423 1,009,149 694,323 365,804 1,194,602 944,292 615,551 63.44%
PBT 191,178 153,166 109,560 63,252 168,898 143,640 94,499 60.02%
Tax -49,190 -38,569 -27,562 -15,929 -43,041 -37,269 -24,520 59.13%
NP 141,988 114,597 81,998 47,323 125,857 106,371 69,979 60.34%
-
NP to SH 141,988 114,597 81,998 47,323 125,857 106,371 69,979 60.34%
-
Tax Rate 25.73% 25.18% 25.16% 25.18% 25.48% 25.95% 25.95% -
Total Cost 1,143,435 894,552 612,325 318,481 1,068,745 837,921 545,572 63.84%
-
Net Worth 441,069 444,127 413,917 459,329 410,862 419,925 383,736 9.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 123,861 30,212 30,212 - 132,926 39,273 39,280 115.18%
Div Payout % 87.23% 26.36% 36.85% - 105.62% 36.92% 56.13% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 441,069 444,127 413,917 459,329 410,862 419,925 383,736 9.73%
NOSH 302,102 302,127 302,129 302,190 302,105 302,104 302,154 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.05% 11.36% 11.81% 12.94% 10.54% 11.26% 11.37% -
ROE 32.19% 25.80% 19.81% 10.30% 30.63% 25.33% 18.24% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 425.49 334.01 229.81 121.05 395.43 312.57 203.72 63.46%
EPS 47.00 37.93 27.14 15.66 41.66 35.21 23.16 60.35%
DPS 41.00 10.00 10.00 0.00 44.00 13.00 13.00 115.21%
NAPS 1.46 1.47 1.37 1.52 1.36 1.39 1.27 9.74%
Adjusted Per Share Value based on latest NOSH - 302,190
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 425.50 334.05 229.83 121.09 395.44 312.58 203.76 63.44%
EPS 47.00 37.93 27.14 15.66 41.66 35.21 23.16 60.35%
DPS 41.00 10.00 10.00 0.00 44.00 13.00 13.00 115.21%
NAPS 1.46 1.4701 1.3701 1.5205 1.36 1.39 1.2702 9.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.10 5.60 5.05 5.20 5.25 5.45 5.55 -
P/RPS 1.43 1.68 2.20 4.30 1.33 1.74 2.72 -34.88%
P/EPS 12.98 14.76 18.61 33.21 12.60 15.48 23.96 -33.57%
EY 7.70 6.77 5.37 3.01 7.94 6.46 4.17 50.56%
DY 6.72 1.79 1.98 0.00 8.38 2.39 2.34 102.16%
P/NAPS 4.18 3.81 3.69 3.42 3.86 3.92 4.37 -2.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 26/11/08 29/08/08 23/05/08 22/02/08 -
Price 6.54 5.95 5.30 5.30 5.35 5.50 5.40 -
P/RPS 1.54 1.78 2.31 4.38 1.35 1.76 2.65 -30.38%
P/EPS 13.91 15.69 19.53 33.84 12.84 15.62 23.32 -29.16%
EY 7.19 6.37 5.12 2.95 7.79 6.40 4.29 41.14%
DY 6.27 1.68 1.89 0.00 8.22 2.36 2.41 89.27%
P/NAPS 4.48 4.05 3.87 3.49 3.93 3.96 4.25 3.57%

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