[HEIM] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 34.61%
YoY- 23.98%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,463,216 1,300,800 1,240,032 1,218,528 1,129,628 964,964 730,940 12.25%
PBT 253,008 232,768 205,820 202,056 162,632 117,144 81,152 20.84%
Tax -63,716 -60,344 -57,528 -56,716 -45,404 -32,620 -24,504 17.24%
NP 189,292 172,424 148,292 145,340 117,228 84,524 56,648 22.24%
-
NP to SH 189,292 172,424 148,292 145,340 117,228 84,524 56,648 22.24%
-
Tax Rate 25.18% 25.92% 27.95% 28.07% 27.92% 27.85% 30.20% -
Total Cost 1,273,924 1,128,376 1,091,740 1,073,188 1,012,400 880,440 674,292 11.17%
-
Net Worth 459,329 428,945 401,850 362,443 338,390 316,964 292,902 7.77%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 459,329 428,945 401,850 362,443 338,390 316,964 292,902 7.77%
NOSH 302,190 302,074 302,143 302,036 302,134 301,871 301,961 0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.94% 13.26% 11.96% 11.93% 10.38% 8.76% 7.75% -
ROE 41.21% 40.20% 36.90% 40.10% 34.64% 26.67% 19.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 484.20 430.62 410.41 403.44 373.88 319.66 242.06 12.23%
EPS 62.64 57.08 49.08 48.12 38.80 28.00 18.76 22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.42 1.33 1.20 1.12 1.05 0.97 7.76%
Adjusted Per Share Value based on latest NOSH - 302,036
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 484.35 430.59 410.47 403.36 373.93 319.42 241.95 12.25%
EPS 62.66 57.08 49.09 48.11 38.80 27.98 18.75 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5205 1.4199 1.3302 1.1998 1.1201 1.0492 0.9696 7.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.20 6.00 5.75 5.80 5.10 4.16 3.60 -
P/RPS 1.07 1.39 1.40 1.44 1.36 1.30 1.49 -5.36%
P/EPS 8.30 10.51 11.72 12.05 13.14 14.86 19.19 -13.02%
EY 12.05 9.51 8.54 8.30 7.61 6.73 5.21 14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.23 4.32 4.83 4.55 3.96 3.71 -1.34%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 07/11/06 09/11/05 09/11/04 11/11/03 26/11/02 -
Price 5.30 5.65 5.80 5.75 5.45 4.16 3.54 -
P/RPS 1.09 1.31 1.41 1.43 1.46 1.30 1.46 -4.75%
P/EPS 8.46 9.90 11.82 11.95 14.05 14.86 18.87 -12.50%
EY 11.82 10.10 8.46 8.37 7.12 6.73 5.30 14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.98 4.36 4.79 4.87 3.96 3.65 -0.74%

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