[HEIM] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -13.36%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,825,892 1,576,090 1,358,206 1,388,646 1,231,102 1,115,472 1,118,990 8.49%
PBT 322,770 275,668 188,892 219,120 188,998 170,794 183,956 9.81%
Tax -80,708 -69,008 -47,822 -55,124 -49,040 -47,836 -51,462 7.78%
NP 242,062 206,660 141,070 163,996 139,958 122,958 132,494 10.56%
-
NP to SH 242,062 206,660 141,070 163,996 139,958 122,958 132,494 10.56%
-
Tax Rate 25.00% 25.03% 25.32% 25.16% 25.95% 28.01% 27.98% -
Total Cost 1,583,830 1,369,430 1,217,136 1,224,650 1,091,144 992,514 986,496 8.20%
-
Net Worth 504,503 468,308 419,885 413,917 383,736 362,529 329,271 7.36%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 422,937 60,426 60,415 60,425 78,560 78,548 78,541 32.37%
Div Payout % 174.72% 29.24% 42.83% 36.85% 56.13% 63.88% 59.28% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 504,503 468,308 419,885 413,917 383,736 362,529 329,271 7.36%
NOSH 302,098 302,134 302,076 302,129 302,154 302,108 302,083 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.26% 13.11% 10.39% 11.81% 11.37% 11.02% 11.84% -
ROE 47.98% 44.13% 33.60% 39.62% 36.47% 33.92% 40.24% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 604.40 521.65 449.62 459.62 407.44 369.23 370.42 8.49%
EPS 80.12 68.40 46.70 54.28 46.32 40.70 43.86 10.55%
DPS 140.00 20.00 20.00 20.00 26.00 26.00 26.00 32.37%
NAPS 1.67 1.55 1.39 1.37 1.27 1.20 1.09 7.36%
Adjusted Per Share Value based on latest NOSH - 302,047
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 604.43 521.74 449.61 459.69 407.53 369.26 370.42 8.49%
EPS 80.13 68.41 46.70 54.29 46.33 40.70 43.86 10.56%
DPS 140.01 20.00 20.00 20.00 26.01 26.00 26.00 32.37%
NAPS 1.6701 1.5503 1.39 1.3702 1.2703 1.2001 1.09 7.36%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 13.46 10.16 6.95 5.05 5.55 6.10 5.70 -
P/RPS 2.23 1.95 1.55 1.10 1.36 1.65 1.54 6.36%
P/EPS 16.80 14.85 14.88 9.30 11.98 14.99 13.00 4.36%
EY 5.95 6.73 6.72 10.75 8.35 6.67 7.69 -4.18%
DY 10.40 1.97 2.88 3.96 4.68 4.26 4.56 14.72%
P/NAPS 8.06 6.55 5.00 3.69 4.37 5.08 5.23 7.47%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 28/01/11 09/02/10 27/02/09 22/02/08 26/02/07 21/02/06 -
Price 12.64 9.63 6.60 5.30 5.40 6.50 5.65 -
P/RPS 2.09 1.85 1.47 1.15 1.33 1.76 1.53 5.33%
P/EPS 15.77 14.08 14.13 9.76 11.66 15.97 12.88 3.42%
EY 6.34 7.10 7.08 10.24 8.58 6.26 7.76 -3.31%
DY 11.08 2.08 3.03 3.77 4.81 4.00 4.60 15.77%
P/NAPS 7.57 6.21 4.75 3.87 4.25 5.42 5.18 6.52%

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