[HEIM] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,623,687 1,488,720 1,358,633 1,285,423 1,194,602 1,072,112 976,013 8.84%
PBT 276,981 242,883 204,991 191,178 168,898 152,159 142,211 11.74%
Tax -69,582 -61,505 -52,300 -49,190 -43,041 -39,598 -14,014 30.58%
NP 207,399 181,378 152,691 141,988 125,857 112,561 128,197 8.34%
-
NP to SH 207,399 181,378 152,691 141,988 125,857 112,561 128,197 8.34%
-
Tax Rate 25.12% 25.32% 25.51% 25.73% 25.48% 26.02% 9.85% -
Total Cost 1,416,288 1,307,342 1,205,942 1,143,435 1,068,745 959,551 847,816 8.92%
-
Net Worth 380,643 516,582 471,305 441,069 410,862 383,662 365,500 0.67%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 377,622 163,131 135,953 123,861 132,926 135,943 126,867 19.91%
Div Payout % 182.08% 89.94% 89.04% 87.23% 105.62% 120.77% 98.96% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 380,643 516,582 471,305 441,069 410,862 383,662 365,500 0.67%
NOSH 302,098 302,095 302,119 302,102 302,105 302,096 302,066 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.77% 12.18% 11.24% 11.05% 10.54% 10.50% 13.13% -
ROE 54.49% 35.11% 32.40% 32.19% 30.63% 29.34% 35.07% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 537.47 492.80 449.70 425.49 395.43 354.89 323.11 8.84%
EPS 68.65 60.04 50.54 47.00 41.66 37.26 42.44 8.33%
DPS 125.00 54.00 45.00 41.00 44.00 45.00 42.00 19.91%
NAPS 1.26 1.71 1.56 1.46 1.36 1.27 1.21 0.67%
Adjusted Per Share Value based on latest NOSH - 301,995
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 537.47 492.79 449.73 425.50 395.44 354.89 323.08 8.84%
EPS 68.65 60.04 50.54 47.00 41.66 37.26 42.44 8.33%
DPS 125.00 54.00 45.00 41.00 44.00 45.00 42.00 19.91%
NAPS 1.26 1.71 1.5601 1.46 1.36 1.27 1.2099 0.67%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 13.36 10.14 7.70 6.10 5.25 5.90 5.45 -
P/RPS 2.49 2.06 1.71 1.43 1.33 1.66 1.69 6.66%
P/EPS 19.46 16.89 15.24 12.98 12.60 15.83 12.84 7.16%
EY 5.14 5.92 6.56 7.70 7.94 6.32 7.79 -6.68%
DY 9.36 5.33 5.84 6.72 8.38 7.63 7.71 3.28%
P/NAPS 10.60 5.93 4.94 4.18 3.86 4.65 4.50 15.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 04/08/11 04/08/10 28/08/09 29/08/08 28/08/07 22/08/06 -
Price 15.76 10.86 8.10 6.54 5.35 5.75 5.80 -
P/RPS 2.93 2.20 1.80 1.54 1.35 1.62 1.80 8.45%
P/EPS 22.96 18.09 16.03 13.91 12.84 15.43 13.67 9.01%
EY 4.36 5.53 6.24 7.19 7.79 6.48 7.32 -8.26%
DY 7.93 4.97 5.56 6.27 8.22 7.83 7.24 1.52%
P/NAPS 12.51 6.35 5.19 4.48 3.93 4.53 4.79 17.33%

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