[HEIM] YoY Cumulative 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- 73.27%
YoY- 17.18%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 912,946 788,045 679,103 694,323 615,551 557,736 559,495 8.49%
PBT 161,385 137,834 94,446 109,560 94,499 85,397 91,978 9.81%
Tax -40,354 -34,504 -23,911 -27,562 -24,520 -23,918 -25,731 7.78%
NP 121,031 103,330 70,535 81,998 69,979 61,479 66,247 10.56%
-
NP to SH 121,031 103,330 70,535 81,998 69,979 61,479 66,247 10.56%
-
Tax Rate 25.00% 25.03% 25.32% 25.16% 25.95% 28.01% 27.98% -
Total Cost 791,915 684,715 608,568 612,325 545,572 496,257 493,248 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 211,468 30,213 30,207 30,212 39,280 39,274 39,270 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 23.99% 22.06% 16.80% 19.81% 18.24% 16.96% 20.12% -
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 302.20 260.83 224.81 229.81 203.72 184.61 185.21 8.49%
EPS 40.06 34.20 23.35 27.14 23.16 20.35 21.93 10.55%
DPS 70.00 10.00 10.00 10.00 13.00 13.00 13.00 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 302.20 260.86 224.80 229.83 203.76 184.62 185.20 8.49%
EPS 40.06 34.20 23.35 27.14 23.16 20.35 21.93 10.55%
DPS 70.00 10.00 10.00 10.00 13.00 13.00 13.00 32.37%
NAPS 1.67 1.5502 1.3899 1.3701 1.2702 1.20 1.0899 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 4.45 3.90 3.09 2.20 2.72 3.30 3.08 6.32%
P/EPS 33.60 29.71 29.76 18.61 23.96 29.98 25.99 4.37%
EY 2.98 3.37 3.36 5.37 4.17 3.34 3.85 -4.17%
DY 5.20 0.98 1.44 1.98 2.34 2.13 2.28 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 4.18 3.69 2.94 2.31 2.65 3.52 3.05 5.39%
P/EPS 31.55 28.16 28.27 19.53 23.32 31.94 25.76 3.43%
EY 3.17 3.55 3.54 5.12 4.29 3.13 3.88 -3.31%
DY 5.54 1.04 1.52 1.89 2.41 2.00 2.30 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