[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 164.19%
YoY- -13.98%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 366,631 1,358,633 1,049,920 679,103 300,969 1,285,423 1,009,149 -49.05%
PBT 51,638 204,991 157,169 94,446 35,783 191,178 153,166 -51.52%
Tax -12,943 -52,300 -39,955 -23,911 -9,084 -49,190 -38,569 -51.67%
NP 38,695 152,691 117,214 70,535 26,699 141,988 114,597 -51.47%
-
NP to SH 38,695 152,691 117,214 70,535 26,699 141,988 114,597 -51.47%
-
Tax Rate 25.06% 25.51% 25.42% 25.32% 25.39% 25.73% 25.18% -
Total Cost 327,936 1,205,942 932,706 608,568 274,270 1,143,435 894,552 -48.74%
-
Net Worth 510,496 471,305 465,203 419,885 468,450 441,069 444,127 9.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 135,953 30,208 30,207 - 123,861 30,212 -
Div Payout % - 89.04% 25.77% 42.83% - 87.23% 26.36% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 510,496 471,305 465,203 419,885 468,450 441,069 444,127 9.72%
NOSH 302,068 302,119 302,080 302,076 302,225 302,102 302,127 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.55% 11.24% 11.16% 10.39% 8.87% 11.05% 11.36% -
ROE 7.58% 32.40% 25.20% 16.80% 5.70% 32.19% 25.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 121.37 449.70 347.56 224.81 99.58 425.49 334.01 -49.04%
EPS 12.81 50.54 38.80 23.35 8.84 47.00 37.93 -51.47%
DPS 0.00 45.00 10.00 10.00 0.00 41.00 10.00 -
NAPS 1.69 1.56 1.54 1.39 1.55 1.46 1.47 9.73%
Adjusted Per Share Value based on latest NOSH - 302,193
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 121.36 449.73 347.54 224.80 99.63 425.50 334.05 -49.05%
EPS 12.81 50.54 38.80 23.35 8.84 47.00 37.93 -51.47%
DPS 0.00 45.00 10.00 10.00 0.00 41.00 10.00 -
NAPS 1.6898 1.5601 1.5399 1.3899 1.5507 1.46 1.4701 9.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.38 7.70 6.93 6.95 6.90 6.10 5.60 -
P/RPS 6.90 1.71 1.99 3.09 6.93 1.43 1.68 156.24%
P/EPS 65.42 15.24 17.86 29.76 78.11 12.98 14.76 169.58%
EY 1.53 6.56 5.60 3.36 1.28 7.70 6.77 -62.86%
DY 0.00 5.84 1.44 1.44 0.00 6.72 1.79 -
P/NAPS 4.96 4.94 4.50 5.00 4.45 4.18 3.81 19.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 04/08/10 07/05/10 09/02/10 26/11/09 28/08/09 15/05/09 -
Price 8.83 8.10 6.91 6.60 7.59 6.54 5.95 -
P/RPS 7.28 1.80 1.99 2.94 7.62 1.54 1.78 155.52%
P/EPS 68.93 16.03 17.81 28.27 85.92 13.91 15.69 167.99%
EY 1.45 6.24 5.62 3.54 1.16 7.19 6.37 -62.68%
DY 0.00 5.56 1.45 1.52 0.00 6.27 1.68 -
P/NAPS 5.22 5.19 4.49 4.75 4.90 4.48 4.05 18.41%

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