[HEIM] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 39.76%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,277,659 1,139,961 1,049,920 1,009,149 944,292 839,002 765,101 8.91%
PBT 230,105 205,158 157,169 153,166 143,640 130,771 121,029 11.29%
Tax -57,541 -52,856 -39,955 -38,569 -37,269 -35,357 -33,852 9.23%
NP 172,564 152,302 117,214 114,597 106,371 95,414 87,177 12.04%
-
NP to SH 172,564 152,302 117,214 114,597 106,371 95,414 87,177 12.04%
-
Tax Rate 25.01% 25.76% 25.42% 25.18% 25.95% 27.04% 27.97% -
Total Cost 1,105,095 987,659 932,706 894,552 837,921 743,588 677,924 8.47%
-
Net Worth 374,601 516,636 465,203 444,127 419,925 395,795 350,399 1.11%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 211,468 30,212 30,208 30,212 39,273 39,277 39,268 32.35%
Div Payout % 122.55% 19.84% 25.77% 26.36% 36.92% 41.17% 45.05% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 374,601 516,636 465,203 444,127 419,925 395,795 350,399 1.11%
NOSH 302,098 302,126 302,080 302,127 302,104 302,134 302,068 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.51% 13.36% 11.16% 11.36% 11.26% 11.37% 11.39% -
ROE 46.07% 29.48% 25.20% 25.80% 25.33% 24.11% 24.88% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 422.93 377.31 347.56 334.01 312.57 277.69 253.29 8.91%
EPS 57.12 50.41 38.80 37.93 35.21 31.58 28.86 12.03%
DPS 70.00 10.00 10.00 10.00 13.00 13.00 13.00 32.35%
NAPS 1.24 1.71 1.54 1.47 1.39 1.31 1.16 1.11%
Adjusted Per Share Value based on latest NOSH - 302,122
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 422.93 377.35 347.54 334.05 312.58 277.73 253.26 8.91%
EPS 57.12 50.41 38.80 37.93 35.21 31.58 28.86 12.03%
DPS 70.00 10.00 10.00 10.00 13.00 13.00 13.00 32.35%
NAPS 1.24 1.7102 1.5399 1.4701 1.39 1.3102 1.1599 1.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 13.08 9.62 6.93 5.60 5.45 6.10 5.50 -
P/RPS 3.09 2.55 1.99 1.68 1.74 2.20 2.17 6.06%
P/EPS 22.90 19.08 17.86 14.76 15.48 19.32 19.06 3.10%
EY 4.37 5.24 5.60 6.77 6.46 5.18 5.25 -3.00%
DY 5.35 1.04 1.44 1.79 2.39 2.13 2.36 14.60%
P/NAPS 10.55 5.63 4.50 3.81 3.92 4.66 4.74 14.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 05/05/11 07/05/10 15/05/09 23/05/08 04/05/07 26/05/06 -
Price 13.00 10.24 6.91 5.95 5.50 6.30 5.50 -
P/RPS 3.07 2.71 1.99 1.78 1.76 2.27 2.17 5.94%
P/EPS 22.76 20.31 17.81 15.69 15.62 19.95 19.06 2.99%
EY 4.39 4.92 5.62 6.37 6.40 5.01 5.25 -2.93%
DY 5.38 0.98 1.45 1.68 2.36 2.06 2.36 14.70%
P/NAPS 10.48 5.99 4.49 4.05 3.96 4.81 4.74 14.12%

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