[HEIM] QoQ TTM Result on 31-Dec-2006 [#2]

Stock

[HEIM] HEINEKEN MALAYSIA BERHAD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Dec-2006 [#2]

Profit Trend

QoQ- -4.27%

YoY- 6.16%

Quarter Report

HEIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	1,087,304	1,072,112	1,049,914	974,254	981,389	976,013	946,684	9.66%
YoY %	1.42%	2.11%	7.77%	-0.73%	0.55%	3.10%	-	-
Horiz. %	114.85%	113.25%	110.90%	102.91%	103.67%	103.10%	100.00%	-
PBT	158,896	152,159	151,953	135,630	143,152	142,211	151,065	3.42%
YoY %	4.43%	0.14%	12.03%	-5.25%	0.66%	-5.86%	-	-
Horiz. %	105.18%	100.72%	100.59%	89.78%	94.76%	94.14%	100.00%	-
Tax	-40,302	-39,598	-15,519	-12,201	-14,217	-14,014	-35,575	8.66%
YoY %	-1.78%	-155.16%	-27.19%	14.18%	-1.45%	60.61%	-	-
Horiz. %	113.29%	111.31%	43.62%	34.30%	39.96%	39.39%	100.00%	-
NP	118,594	112,561	136,434	123,429	128,935	128,197	115,490	1.78%
YoY %	5.36%	-17.50%	10.54%	-4.27%	0.58%	11.00%	-	-
Horiz. %	102.69%	97.46%	118.13%	106.87%	111.64%	111.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,594	112,561	136,434	123,429	128,935	128,197	115,490	1.78%
YoY %	5.36%	-17.50%	10.54%	-4.27%	0.58%	11.00%	-	-
Horiz. %	102.69%	97.46%	118.13%	106.87%	111.64%	111.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.36%	26.02%	10.21%	9.00%	9.93%	9.85%	23.55%	-
YoY %	-2.54%	154.85%	13.44%	-9.37%	0.81%	-58.17%	-	-
Horiz. %	107.69%	110.49%	43.35%	38.22%	42.17%	41.83%	100.00%	-
Total Cost	968,710	959,551	913,480	850,825	852,454	847,816	831,194	10.73%
YoY %	0.95%	5.04%	7.36%	-0.19%	0.55%	2.00%	-	-
Horiz. %	116.54%	115.44%	109.90%	102.36%	102.56%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	428,945	383,392	395,857	362,465	401,850	365,494	350,343	14.43%
YoY %	11.88%	-3.15%	9.21%	-9.80%	9.95%	4.32%	-	-
Horiz. %	122.44%	109.43%	112.99%	103.46%	114.70%	104.32%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	135,869	135,869	126,865	126,865	126,876	126,876	126,906	4.65%
YoY %	0.00%	7.10%	0.00%	-0.01%	0.00%	-0.02%	-	-
Horiz. %	107.06%	107.06%	99.97%	99.97%	99.98%	99.98%	100.00%	-
Div Payout %	114.57%	120.71%	92.99%	102.78%	98.40%	98.97%	109.89%	-
YoY %	-5.09%	29.81%	-9.53%	4.45%	-0.58%	-9.94%	-	-
Horiz. %	104.26%	109.85%	84.62%	93.53%	89.54%	90.06%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	428,945	383,392	395,857	362,465	401,850	365,494	350,343	14.43%
YoY %	11.88%	-3.15%	9.21%	-9.80%	9.95%	4.32%	-	-
Horiz. %	122.44%	109.43%	112.99%	103.46%	114.70%	104.32%	100.00%	-
NOSH	302,074	301,883	302,181	302,054	302,143	302,061	302,020	0.01%
YoY %	0.06%	-0.10%	0.04%	-0.03%	0.03%	0.01%	-	-
Horiz. %	100.02%	99.95%	100.05%	100.01%	100.04%	100.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	10.91%	10.50%	12.99%	12.67%	13.14%	13.13%	12.20%	-
YoY %	3.90%	-19.17%	2.53%	-3.58%	0.08%	7.62%	-	-
Horiz. %	89.43%	86.07%	106.48%	103.85%	107.70%	107.62%	100.00%	-
ROE	27.65%	29.36%	34.47%	34.05%	32.09%	35.07%	32.96%	-
YoY %	-5.82%	-14.82%	1.23%	6.11%	-8.50%	6.40%	-	-
Horiz. %	83.89%	89.08%	104.58%	103.31%	97.36%	106.40%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	359.95	355.14	347.44	322.54	324.81	323.12	313.45	9.65%
YoY %	1.35%	2.22%	7.72%	-0.70%	0.52%	3.09%	-	-
Horiz. %	114.83%	113.30%	110.84%	102.90%	103.62%	103.09%	100.00%	-
EPS	39.26	37.29	45.15	40.86	42.67	42.44	38.24	1.76%
YoY %	5.28%	-17.41%	10.50%	-4.24%	0.54%	10.98%	-	-
Horiz. %	102.67%	97.52%	118.07%	106.85%	111.58%	110.98%	100.00%	-
DPS	45.00	45.00	42.00	42.00	42.00	42.00	42.00	4.70%
YoY %	0.00%	7.14%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	107.14%	107.14%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.42	1.27	1.31	1.20	1.33	1.21	1.16	14.41%
YoY %	11.81%	-3.05%	9.17%	-9.77%	9.92%	4.31%	-	-
Horiz. %	122.41%	109.48%	112.93%	103.45%	114.66%	104.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 302,054
RPS	359.92	354.89	347.54	322.50	324.86	323.08	313.37	9.66%
YoY %	1.42%	2.11%	7.76%	-0.73%	0.55%	3.10%	-	-
Horiz. %	114.85%	113.25%	110.90%	102.91%	103.67%	103.10%	100.00%	-
EPS	39.26	37.26	45.16	40.86	42.68	42.44	38.23	1.78%
YoY %	5.37%	-17.49%	10.52%	-4.26%	0.57%	11.01%	-	-
Horiz. %	102.69%	97.46%	118.13%	106.88%	111.64%	111.01%	100.00%	-
DPS	44.98	44.98	41.99	41.99	42.00	42.00	42.01	4.65%
YoY %	0.00%	7.12%	0.00%	-0.02%	0.00%	-0.02%	-	-
Horiz. %	107.07%	107.07%	99.95%	99.95%	99.98%	99.98%	100.00%	-
NAPS	1.4199	1.2691	1.3104	1.1998	1.3302	1.2099	1.1597	14.43%
YoY %	11.88%	-3.15%	9.22%	-9.80%	9.94%	4.33%	-	-
Horiz. %	122.44%	109.43%	112.99%	103.46%	114.70%	104.33%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	6.00	5.90	6.10	6.10	5.75	5.45	5.50	-
P/RPS	1.67	1.66	1.76	1.89	1.77	1.69	1.75	-3.06%
YoY %	0.60%	-5.68%	-6.88%	6.78%	4.73%	-3.43%	-	-
Horiz. %	95.43%	94.86%	100.57%	108.00%	101.14%	96.57%	100.00%	-
P/EPS	15.28	15.82	13.51	14.93	13.47	12.84	14.38	4.12%
YoY %	-3.41%	17.10%	-9.51%	10.84%	4.91%	-10.71%	-	-
Horiz. %	106.26%	110.01%	93.95%	103.82%	93.67%	89.29%	100.00%	-
EY	6.54	6.32	7.40	6.70	7.42	7.79	6.95	-3.96%
YoY %	3.48%	-14.59%	10.45%	-9.70%	-4.75%	12.09%	-	-
Horiz. %	94.10%	90.94%	106.47%	96.40%	106.76%	112.09%	100.00%	-
DY	7.50	7.63	6.89	6.89	7.30	7.71	7.64	-1.22%
YoY %	-1.70%	10.74%	0.00%	-5.62%	-5.32%	0.92%	-	-
Horiz. %	98.17%	99.87%	90.18%	90.18%	95.55%	100.92%	100.00%	-
P/NAPS	4.23	4.65	4.66	5.08	4.32	4.50	4.74	-7.30%
YoY %	-9.03%	-0.21%	-8.27%	17.59%	-4.00%	-5.06%	-	-
Horiz. %	89.24%	98.10%	98.31%	107.17%	91.14%	94.94%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	28/08/07	04/05/07	26/02/07	07/11/06	22/08/06	26/05/06	-
Price	5.65	5.75	6.30	6.50	5.80	5.80	5.50	-
P/RPS	1.57	1.62	1.81	2.02	1.79	1.80	1.75	-6.97%
YoY %	-3.09%	-10.50%	-10.40%	12.85%	-0.56%	2.86%	-	-
Horiz. %	89.71%	92.57%	103.43%	115.43%	102.29%	102.86%	100.00%	-
P/EPS	14.39	15.42	13.95	15.91	13.59	13.67	14.38	0.04%
YoY %	-6.68%	10.54%	-12.32%	17.07%	-0.59%	-4.94%	-	-
Horiz. %	100.07%	107.23%	97.01%	110.64%	94.51%	95.06%	100.00%	-
EY	6.95	6.48	7.17	6.29	7.36	7.32	6.95	0.00%
YoY %	7.25%	-9.62%	13.99%	-14.54%	0.55%	5.32%	-	-
Horiz. %	100.00%	93.24%	103.17%	90.50%	105.90%	105.32%	100.00%	-
DY	7.96	7.83	6.67	6.46	7.24	7.24	7.64	2.77%
YoY %	1.66%	17.39%	3.25%	-10.77%	0.00%	-5.24%	-	-
Horiz. %	104.19%	102.49%	87.30%	84.55%	94.76%	94.76%	100.00%	-
P/NAPS	3.98	4.53	4.81	5.42	4.36	4.79	4.74	-10.98%
YoY %	-12.14%	-5.82%	-11.25%	24.31%	-8.98%	1.05%	-	-
Horiz. %	83.97%	95.57%	101.48%	114.35%	91.98%	101.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos