[HEIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 39.76%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 679,103 300,969 1,285,423 1,009,149 694,323 365,804 1,194,602 -31.30%
PBT 94,446 35,783 191,178 153,166 109,560 63,252 168,898 -32.05%
Tax -23,911 -9,084 -49,190 -38,569 -27,562 -15,929 -43,041 -32.34%
NP 70,535 26,699 141,988 114,597 81,998 47,323 125,857 -31.95%
-
NP to SH 70,535 26,699 141,988 114,597 81,998 47,323 125,857 -31.95%
-
Tax Rate 25.32% 25.39% 25.73% 25.18% 25.16% 25.18% 25.48% -
Total Cost 608,568 274,270 1,143,435 894,552 612,325 318,481 1,068,745 -31.22%
-
Net Worth 419,885 468,450 441,069 444,127 413,917 459,329 410,862 1.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,207 - 123,861 30,212 30,212 - 132,926 -62.66%
Div Payout % 42.83% - 87.23% 26.36% 36.85% - 105.62% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 419,885 468,450 441,069 444,127 413,917 459,329 410,862 1.45%
NOSH 302,076 302,225 302,102 302,127 302,129 302,190 302,105 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.39% 8.87% 11.05% 11.36% 11.81% 12.94% 10.54% -
ROE 16.80% 5.70% 32.19% 25.80% 19.81% 10.30% 30.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 224.81 99.58 425.49 334.01 229.81 121.05 395.43 -31.30%
EPS 23.35 8.84 47.00 37.93 27.14 15.66 41.66 -31.94%
DPS 10.00 0.00 41.00 10.00 10.00 0.00 44.00 -62.65%
NAPS 1.39 1.55 1.46 1.47 1.37 1.52 1.36 1.46%
Adjusted Per Share Value based on latest NOSH - 302,122
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 224.80 99.63 425.50 334.05 229.83 121.09 395.44 -31.30%
EPS 23.35 8.84 47.00 37.93 27.14 15.66 41.66 -31.94%
DPS 10.00 0.00 41.00 10.00 10.00 0.00 44.00 -62.65%
NAPS 1.3899 1.5507 1.46 1.4701 1.3701 1.5205 1.36 1.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.95 6.90 6.10 5.60 5.05 5.20 5.25 -
P/RPS 3.09 6.93 1.43 1.68 2.20 4.30 1.33 75.14%
P/EPS 29.76 78.11 12.98 14.76 18.61 33.21 12.60 77.07%
EY 3.36 1.28 7.70 6.77 5.37 3.01 7.94 -43.54%
DY 1.44 0.00 6.72 1.79 1.98 0.00 8.38 -68.99%
P/NAPS 5.00 4.45 4.18 3.81 3.69 3.42 3.86 18.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 26/11/09 28/08/09 15/05/09 27/02/09 26/11/08 29/08/08 -
Price 6.60 7.59 6.54 5.95 5.30 5.30 5.35 -
P/RPS 2.94 7.62 1.54 1.78 2.31 4.38 1.35 67.77%
P/EPS 28.27 85.92 13.91 15.69 19.53 33.84 12.84 68.99%
EY 3.54 1.16 7.19 6.37 5.12 2.95 7.79 -40.80%
DY 1.52 0.00 6.27 1.68 1.89 0.00 8.22 -67.44%
P/NAPS 4.75 4.90 4.48 4.05 3.87 3.49 3.93 13.42%

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