[HEIM] YoY 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- -5.99%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 364,714 351,916 370,817 314,826 328,741 281,266 205,606 10.01%
PBT 68,721 67,324 62,723 43,606 49,141 45,374 29,051 15.41%
Tax -17,187 -18,352 -16,044 -11,007 -12,749 -11,439 -8,121 13.29%
NP 51,534 48,972 46,679 32,599 36,392 33,935 20,930 16.18%
-
NP to SH 51,534 48,972 46,679 32,599 36,392 33,935 20,930 16.18%
-
Tax Rate 25.01% 27.26% 25.58% 25.24% 25.94% 25.21% 27.95% -
Total Cost 313,180 302,944 324,138 282,227 292,349 247,331 184,676 9.19%
-
Net Worth 374,601 516,607 465,214 444,119 419,791 395,857 350,343 1.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 374,601 516,607 465,214 444,119 419,791 395,857 350,343 1.12%
NOSH 302,098 302,109 302,087 302,122 302,008 302,181 302,020 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 14.13% 13.92% 12.59% 10.35% 11.07% 12.07% 10.18% -
ROE 13.76% 9.48% 10.03% 7.34% 8.67% 8.57% 5.97% -
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 120.73 116.49 122.75 104.20 108.85 93.08 68.08 10.00%
EPS 17.06 16.21 15.45 10.79 12.05 11.23 6.93 16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 120.73 116.49 122.75 104.21 108.82 93.10 68.06 10.01%
EPS 17.06 16.21 15.45 10.79 12.05 11.23 6.93 16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.7101 1.5399 1.4701 1.3896 1.3104 1.1597 1.12%
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 10.83 8.26 5.65 5.37 5.01 6.55 8.08 4.99%
P/EPS 76.68 59.35 44.85 51.90 45.23 54.32 79.37 -0.57%
EY 1.30 1.69 2.23 1.93 2.21 1.84 1.26 0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 10.77 8.79 5.63 5.71 5.05 6.77 8.08 4.90%
P/EPS 76.21 63.17 44.72 55.14 45.64 56.10 79.37 -0.67%
EY 1.31 1.58 2.24 1.81 2.19 1.78 1.26 0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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