[HEIM] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
10-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 3.89%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 966,825 974,338 952,113 946,214 916,499 927,374 886,208 5.95%
PBT 152,209 150,375 140,519 137,560 132,694 140,626 129,254 11.48%
Tax -35,939 -35,379 -32,551 -32,595 -31,660 -34,031 -30,835 10.72%
NP 116,270 114,996 107,968 104,965 101,034 106,595 98,419 11.71%
-
NP to SH 116,270 114,996 107,968 104,965 101,034 106,595 98,419 11.71%
-
Tax Rate 23.61% 23.53% 23.16% 23.70% 23.86% 24.20% 23.86% -
Total Cost 850,555 859,342 844,145 841,249 815,465 820,779 787,789 5.22%
-
Net Worth 329,334 362,443 326,339 326,102 305,109 338,390 311,089 3.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 126,906 123,878 123,878 114,778 114,778 114,780 114,780 6.90%
Div Payout % 109.15% 107.72% 114.74% 109.35% 113.60% 107.68% 116.62% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 329,334 362,443 326,339 326,102 305,109 338,390 311,089 3.86%
NOSH 302,141 302,036 302,166 301,947 302,088 302,134 302,028 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.03% 11.80% 11.34% 11.09% 11.02% 11.49% 11.11% -
ROE 35.30% 31.73% 33.08% 32.19% 33.11% 31.50% 31.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 319.99 322.59 315.10 313.37 303.39 306.94 293.42 5.93%
EPS 38.48 38.07 35.73 34.76 33.45 35.28 32.59 11.67%
DPS 42.00 41.00 41.00 38.00 38.00 38.00 38.00 6.88%
NAPS 1.09 1.20 1.08 1.08 1.01 1.12 1.03 3.83%
Adjusted Per Share Value based on latest NOSH - 301,947
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 320.04 322.52 315.17 313.21 303.38 306.98 293.35 5.96%
EPS 38.49 38.07 35.74 34.75 33.44 35.28 32.58 11.72%
DPS 42.01 41.01 41.01 37.99 37.99 37.99 37.99 6.91%
NAPS 1.0902 1.1998 1.0802 1.0795 1.01 1.1201 1.0298 3.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 5.70 5.80 5.65 5.45 5.15 5.10 4.76 -
P/RPS 1.78 1.80 1.79 1.74 1.70 1.66 1.62 6.46%
P/EPS 14.81 15.23 15.81 15.68 15.40 14.46 14.61 0.90%
EY 6.75 6.56 6.32 6.38 6.49 6.92 6.85 -0.97%
DY 7.37 7.07 7.26 6.97 7.38 7.45 7.98 -5.14%
P/NAPS 5.23 4.83 5.23 5.05 5.10 4.55 4.62 8.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 09/11/05 05/08/05 10/05/05 03/02/05 09/11/04 06/08/04 -
Price 5.65 5.75 5.70 5.70 5.45 5.45 4.98 -
P/RPS 1.77 1.78 1.81 1.82 1.80 1.78 1.70 2.71%
P/EPS 14.68 15.10 15.95 16.40 16.30 15.45 15.28 -2.62%
EY 6.81 6.62 6.27 6.10 6.14 6.47 6.54 2.72%
DY 7.43 7.13 7.19 6.67 6.97 6.97 7.63 -1.75%
P/NAPS 5.18 4.79 5.28 5.28 5.40 4.87 4.83 4.76%

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