[HEIM] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 67.04%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 444,623 348,759 351,916 421,414 366,631 308,713 370,817 12.85%
PBT 73,607 37,725 67,324 86,196 51,638 47,822 62,723 11.24%
Tax -18,399 -8,649 -18,352 -21,561 -12,943 -12,345 -16,044 9.55%
NP 55,208 29,076 48,972 64,635 38,695 35,477 46,679 11.82%
-
NP to SH 55,208 29,076 48,972 64,635 38,695 35,477 46,679 11.82%
-
Tax Rate 25.00% 22.93% 27.26% 25.01% 25.06% 25.81% 25.58% -
Total Cost 389,415 319,683 302,944 356,779 327,936 273,236 324,138 12.99%
-
Net Worth 570,804 516,302 516,607 468,150 510,496 471,104 465,214 14.59%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 132,849 - 30,203 - 105,696 - -
Div Payout % - 456.91% - 46.73% - 297.93% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 570,804 516,302 516,607 468,150 510,496 471,104 465,214 14.59%
NOSH 302,013 301,931 302,109 302,032 302,068 301,989 302,087 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.42% 8.34% 13.92% 15.34% 10.55% 11.49% 12.59% -
ROE 9.67% 5.63% 9.48% 13.81% 7.58% 7.53% 10.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 147.22 115.51 116.49 139.53 121.37 102.23 122.75 12.87%
EPS 18.28 9.63 16.21 21.40 12.81 11.74 15.45 11.85%
DPS 0.00 44.00 0.00 10.00 0.00 35.00 0.00 -
NAPS 1.89 1.71 1.71 1.55 1.69 1.56 1.54 14.61%
Adjusted Per Share Value based on latest NOSH - 302,032
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 147.18 115.45 116.49 139.50 121.36 102.19 122.75 12.85%
EPS 18.27 9.62 16.21 21.40 12.81 11.74 15.45 11.81%
DPS 0.00 43.98 0.00 10.00 0.00 34.99 0.00 -
NAPS 1.8895 1.7091 1.7101 1.5497 1.6898 1.5594 1.5399 14.59%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 9.92 10.14 9.62 10.16 8.38 7.70 6.93 -
P/RPS 6.74 8.78 8.26 7.28 6.90 7.53 5.65 12.46%
P/EPS 54.27 105.30 59.35 47.48 65.42 65.54 44.85 13.53%
EY 1.84 0.95 1.69 2.11 1.53 1.53 2.23 -12.01%
DY 0.00 4.34 0.00 0.98 0.00 4.55 0.00 -
P/NAPS 5.25 5.93 5.63 6.55 4.96 4.94 4.50 10.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 04/08/11 05/05/11 28/01/11 03/11/10 04/08/10 07/05/10 -
Price 10.74 10.86 10.24 9.63 8.83 8.10 6.91 -
P/RPS 7.30 9.40 8.79 6.90 7.28 7.92 5.63 18.88%
P/EPS 58.75 112.77 63.17 45.00 68.93 68.95 44.72 19.93%
EY 1.70 0.89 1.58 2.22 1.45 1.45 2.24 -16.78%
DY 0.00 4.05 0.00 1.04 0.00 4.32 0.00 -
P/NAPS 5.68 6.35 5.99 6.21 5.22 5.19 4.49 16.95%

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