[HEIM] QoQ 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- -5.99%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 378,134 300,969 276,274 314,826 328,519 365,804 250,310 31.55%
PBT 58,663 35,783 38,012 43,606 46,308 63,252 25,258 75.10%
Tax -14,827 -9,084 -10,621 -11,007 -11,633 -15,929 -5,772 87.24%
NP 43,836 26,699 27,391 32,599 34,675 47,323 19,486 71.43%
-
NP to SH 43,836 26,699 27,391 32,599 34,675 47,323 19,486 71.43%
-
Tax Rate 25.27% 25.39% 27.94% 25.24% 25.12% 25.18% 22.85% -
Total Cost 334,298 274,270 248,883 282,227 293,844 318,481 230,824 27.92%
-
Net Worth 420,048 468,450 440,913 444,119 413,804 459,329 410,867 1.48%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,219 - 93,618 - 30,204 - 93,653 -52.85%
Div Payout % 68.94% - 341.79% - 87.11% - 480.62% -
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 420,048 468,450 440,913 444,119 413,804 459,329 410,867 1.48%
NOSH 302,193 302,225 301,995 302,122 302,047 302,190 302,108 0.01%
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 11.59% 8.87% 9.91% 10.35% 10.55% 12.94% 7.78% -
ROE 10.44% 5.70% 6.21% 7.34% 8.38% 10.30% 4.74% -
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 125.13 99.58 91.48 104.20 108.76 121.05 82.85 31.53%
EPS 14.51 8.84 9.07 10.79 11.48 15.66 6.45 71.43%
DPS 10.00 0.00 31.00 0.00 10.00 0.00 31.00 -52.86%
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 125.17 99.63 91.45 104.21 108.75 121.09 82.86 31.55%
EPS 14.51 8.84 9.07 10.79 11.48 15.66 6.45 71.43%
DPS 10.00 0.00 30.99 0.00 10.00 0.00 31.00 -52.86%
NAPS 1.3904 1.5507 1.4595 1.4701 1.3698 1.5205 1.36 1.48%
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 5.55 6.93 6.67 5.37 4.64 4.30 6.34 -8.46%
P/EPS 47.91 78.11 67.25 51.90 43.99 33.21 81.40 -29.70%
EY 2.09 1.28 1.49 1.93 2.27 3.01 1.23 42.25%
DY 1.44 0.00 5.08 0.00 1.98 0.00 5.90 -60.84%
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 5.27 7.62 7.15 5.71 4.87 4.38 6.46 -12.66%
P/EPS 45.50 85.92 72.11 55.14 46.17 33.84 82.95 -32.91%
EY 2.20 1.16 1.39 1.81 2.17 2.95 1.21 48.80%
DY 1.52 0.00 4.74 0.00 1.89 0.00 5.79 -58.90%
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