[HEIM] QoQ 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- 64.19%
YoY- 26.42%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 366,631 308,713 370,817 378,134 300,969 276,274 314,826 10.67%
PBT 51,638 47,822 62,723 58,663 35,783 38,012 43,606 11.91%
Tax -12,943 -12,345 -16,044 -14,827 -9,084 -10,621 -11,007 11.39%
NP 38,695 35,477 46,679 43,836 26,699 27,391 32,599 12.09%
-
NP to SH 38,695 35,477 46,679 43,836 26,699 27,391 32,599 12.09%
-
Tax Rate 25.06% 25.81% 25.58% 25.27% 25.39% 27.94% 25.24% -
Total Cost 327,936 273,236 324,138 334,298 274,270 248,883 282,227 10.51%
-
Net Worth 510,496 471,104 465,214 420,048 468,450 440,913 444,119 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 - 105,696 - 30,219 - 93,618 - -
Div Payout % - 297.93% - 68.94% - 341.79% - -
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 510,496 471,104 465,214 420,048 468,450 440,913 444,119 9.72%
NOSH 302,068 301,989 302,087 302,193 302,225 301,995 302,122 -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% 11.49% 12.59% 11.59% 8.87% 9.91% 10.35% -
ROE 7.58% 7.53% 10.03% 10.44% 5.70% 6.21% 7.34% -
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 121.37 102.23 122.75 125.13 99.58 91.48 104.20 10.69%
EPS 12.81 11.74 15.45 14.51 8.84 9.07 10.79 12.10%
DPS 0.00 35.00 0.00 10.00 0.00 31.00 0.00 -
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 121.36 102.19 122.75 125.17 99.63 91.45 104.21 10.68%
EPS 12.81 11.74 15.45 14.51 8.84 9.07 10.79 12.10%
DPS 0.00 34.99 0.00 10.00 0.00 30.99 0.00 -
NAPS 1.6898 1.5594 1.5399 1.3904 1.5507 1.4595 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 7.53 5.65 5.55 6.93 6.67 5.37 18.17%
P/EPS 65.42 65.54 44.85 47.91 78.11 67.25 51.90 16.67%
EY 1.53 1.53 2.23 2.09 1.28 1.49 1.93 -14.33%
DY 0.00 4.55 0.00 1.44 0.00 5.08 0.00 -
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 7.92 5.63 5.27 7.62 7.15 5.71 17.56%
P/EPS 68.93 68.95 44.72 45.50 85.92 72.11 55.14 16.02%
EY 1.45 1.45 2.24 2.20 1.16 1.39 1.81 -13.73%
DY 0.00 4.32 0.00 1.52 0.00 4.74 0.00 -
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