[HEIM] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 32.09%
YoY- -13.98%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,643,452 1,825,892 1,576,090 1,358,206 1,388,646 1,231,102 1,115,472 6.66%
PBT 327,970 322,770 275,668 188,892 219,120 188,998 170,794 11.47%
Tax -81,992 -80,708 -69,008 -47,822 -55,124 -49,040 -47,836 9.38%
NP 245,978 242,062 206,660 141,070 163,996 139,958 122,958 12.23%
-
NP to SH 245,978 242,062 206,660 141,070 163,996 139,958 122,958 12.23%
-
Tax Rate 25.00% 25.00% 25.03% 25.32% 25.16% 25.95% 28.01% -
Total Cost 1,397,474 1,583,830 1,369,430 1,217,136 1,224,650 1,091,144 992,514 5.86%
-
Net Worth 335,328 504,503 468,308 419,885 413,917 383,736 362,529 -1.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 120,839 422,937 60,426 60,415 60,425 78,560 78,548 7.43%
Div Payout % 49.13% 174.72% 29.24% 42.83% 36.85% 56.13% 63.88% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 335,328 504,503 468,308 419,885 413,917 383,736 362,529 -1.29%
NOSH 302,098 302,098 302,134 302,076 302,129 302,154 302,108 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.97% 13.26% 13.11% 10.39% 11.81% 11.37% 11.02% -
ROE 73.35% 47.98% 44.13% 33.60% 39.62% 36.47% 33.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 544.01 604.40 521.65 449.62 459.62 407.44 369.23 6.66%
EPS 81.42 80.12 68.40 46.70 54.28 46.32 40.70 12.23%
DPS 40.00 140.00 20.00 20.00 20.00 26.00 26.00 7.43%
NAPS 1.11 1.67 1.55 1.39 1.37 1.27 1.20 -1.28%
Adjusted Per Share Value based on latest NOSH - 302,193
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 544.01 604.40 521.71 449.59 459.67 407.52 369.24 6.66%
EPS 81.42 80.12 68.41 46.70 54.29 46.33 40.70 12.23%
DPS 40.00 140.00 20.00 20.00 20.00 26.00 26.00 7.43%
NAPS 1.11 1.67 1.5502 1.3899 1.3701 1.2702 1.20 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 16.60 13.46 10.16 6.95 5.05 5.55 6.10 -
P/RPS 3.05 2.23 1.95 1.55 1.10 1.36 1.65 10.77%
P/EPS 20.39 16.80 14.85 14.88 9.30 11.98 14.99 5.25%
EY 4.91 5.95 6.73 6.72 10.75 8.35 6.67 -4.97%
DY 2.41 10.40 1.97 2.88 3.96 4.68 4.26 -9.04%
P/NAPS 14.95 8.06 6.55 5.00 3.69 4.37 5.08 19.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/03/13 23/02/12 28/01/11 09/02/10 27/02/09 22/02/08 26/02/07 -
Price 16.92 12.64 9.63 6.60 5.30 5.40 6.50 -
P/RPS 3.11 2.09 1.85 1.47 1.15 1.33 1.76 9.94%
P/EPS 20.78 15.77 14.08 14.13 9.76 11.66 15.97 4.48%
EY 4.81 6.34 7.10 7.08 10.24 8.58 6.26 -4.29%
DY 2.36 11.08 2.08 3.03 3.77 4.81 4.00 -8.41%
P/NAPS 15.24 7.57 6.21 4.75 3.87 4.25 5.42 18.78%

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