[HEIM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 31.59%
YoY- 9.44%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 557,736 310,008 976,013 765,101 559,495 304,632 952,113 -29.92%
PBT 85,397 51,455 142,211 121,029 91,978 50,514 140,519 -28.18%
Tax -23,918 -14,382 -14,014 -33,852 -25,731 -14,179 -32,551 -18.52%
NP 61,479 37,073 128,197 87,177 66,247 36,335 107,968 -31.22%
-
NP to SH 61,479 37,073 128,197 87,177 66,247 36,335 107,968 -31.22%
-
Tax Rate 28.01% 27.95% 9.85% 27.97% 27.98% 28.07% 23.16% -
Total Cost 496,257 272,935 847,816 677,924 493,248 268,297 844,145 -29.75%
-
Net Worth 362,529 401,850 365,500 350,399 329,271 362,443 326,260 7.25%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 39,274 - 126,867 39,268 39,270 - 123,858 -53.40%
Div Payout % 63.88% - 98.96% 45.05% 59.28% - 114.72% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 362,529 401,850 365,500 350,399 329,271 362,443 326,260 7.25%
NOSH 302,108 302,143 302,066 302,068 302,083 302,036 302,092 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.02% 11.96% 13.13% 11.39% 11.84% 11.93% 11.34% -
ROE 16.96% 9.23% 35.07% 24.88% 20.12% 10.03% 33.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 184.61 102.60 323.11 253.29 185.21 100.86 315.17 -29.92%
EPS 20.35 12.27 42.44 28.86 21.93 12.03 35.74 -31.23%
DPS 13.00 0.00 42.00 13.00 13.00 0.00 41.00 -53.40%
NAPS 1.20 1.33 1.21 1.16 1.09 1.20 1.08 7.25%
Adjusted Per Share Value based on latest NOSH - 302,020
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 184.62 102.62 323.08 253.26 185.20 100.84 315.17 -29.92%
EPS 20.35 12.27 42.44 28.86 21.93 12.03 35.74 -31.23%
DPS 13.00 0.00 42.00 13.00 13.00 0.00 41.00 -53.40%
NAPS 1.20 1.3302 1.2099 1.1599 1.0899 1.1998 1.08 7.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 6.10 5.75 5.45 5.50 5.70 5.80 5.65 -
P/RPS 3.30 5.60 1.69 2.17 3.08 5.75 1.79 50.18%
P/EPS 29.98 46.86 12.84 19.06 25.99 48.21 15.81 53.02%
EY 3.34 2.13 7.79 5.25 3.85 2.07 6.33 -34.62%
DY 2.13 0.00 7.71 2.36 2.28 0.00 7.26 -55.74%
P/NAPS 5.08 4.32 4.50 4.74 5.23 4.83 5.23 -1.91%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 07/11/06 22/08/06 26/05/06 21/02/06 09/11/05 05/08/05 -
Price 6.50 5.80 5.80 5.50 5.65 5.75 5.70 -
P/RPS 3.52 5.65 1.80 2.17 3.05 5.70 1.81 55.61%
P/EPS 31.94 47.27 13.67 19.06 25.76 47.80 15.95 58.67%
EY 3.13 2.12 7.32 5.25 3.88 2.09 6.27 -36.99%
DY 2.00 0.00 7.24 2.36 2.30 0.00 7.19 -57.28%
P/NAPS 5.42 4.36 4.79 4.74 5.18 4.79 5.28 1.75%

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