[HEIM] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 30.41%
YoY- 11.86%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 205,606 254,863 304,632 181,583 225,747 262,376 282,407 -19.08%
PBT 29,051 41,464 50,514 30,036 30,195 39,630 40,658 -20.09%
Tax -8,121 -11,552 -14,179 -1,723 -8,485 -10,992 -11,351 -20.02%
NP 20,930 29,912 36,335 28,313 21,710 28,638 29,307 -20.11%
-
NP to SH 20,930 29,912 36,335 28,313 21,710 28,638 29,307 -20.11%
-
Tax Rate 27.95% 27.86% 28.07% 5.74% 28.10% 27.74% 27.92% -
Total Cost 184,676 224,951 268,297 153,270 204,037 233,738 253,100 -18.96%
-
Net Worth 350,343 329,334 362,443 326,339 326,102 305,109 338,390 2.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 39,278 - 87,628 - 36,250 - -
Div Payout % - 131.31% - 309.50% - 126.58% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 350,343 329,334 362,443 326,339 326,102 305,109 338,390 2.34%
NOSH 302,020 302,141 302,036 302,166 301,947 302,088 302,134 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.18% 11.74% 11.93% 15.59% 9.62% 10.91% 10.38% -
ROE 5.97% 9.08% 10.03% 8.68% 6.66% 9.39% 8.66% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 68.08 84.35 100.86 60.09 74.76 86.85 93.47 -19.06%
EPS 6.93 9.90 12.03 9.37 7.19 9.48 9.70 -20.09%
DPS 0.00 13.00 0.00 29.00 0.00 12.00 0.00 -
NAPS 1.16 1.09 1.20 1.08 1.08 1.01 1.12 2.36%
Adjusted Per Share Value based on latest NOSH - 302,166
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 68.06 84.36 100.84 60.11 74.73 86.85 93.48 -19.08%
EPS 6.93 9.90 12.03 9.37 7.19 9.48 9.70 -20.09%
DPS 0.00 13.00 0.00 29.01 0.00 12.00 0.00 -
NAPS 1.1597 1.0902 1.1998 1.0802 1.0795 1.01 1.1201 2.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 5.50 5.70 5.80 5.65 5.45 5.15 5.10 -
P/RPS 8.08 6.76 5.75 9.40 7.29 5.93 5.46 29.89%
P/EPS 79.37 57.58 48.21 60.30 75.80 54.32 52.58 31.62%
EY 1.26 1.74 2.07 1.66 1.32 1.84 1.90 -23.97%
DY 0.00 2.28 0.00 5.13 0.00 2.33 0.00 -
P/NAPS 4.74 5.23 4.83 5.23 5.05 5.10 4.55 2.76%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 21/02/06 09/11/05 05/08/05 10/05/05 03/02/05 09/11/04 -
Price 5.50 5.65 5.75 5.70 5.70 5.45 5.45 -
P/RPS 8.08 6.70 5.70 9.49 7.62 6.27 5.83 24.33%
P/EPS 79.37 57.07 47.80 60.83 79.28 57.49 56.19 25.91%
EY 1.26 1.75 2.09 1.64 1.26 1.74 1.78 -20.58%
DY 0.00 2.30 0.00 5.09 0.00 2.20 0.00 -
P/NAPS 4.74 5.18 4.79 5.28 5.28 5.40 4.87 -1.78%

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