[HEIM] YoY TTM 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- 6.0%
YoY- 13.89%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,613,620 1,467,575 1,270,203 1,273,374 1,129,927 974,254 966,825 8.90%
PBT 266,433 248,379 176,064 183,959 161,261 135,630 152,209 9.77%
Tax -67,355 -62,893 -45,539 -46,083 -40,200 -12,201 -35,939 11.03%
NP 199,078 185,486 130,525 137,876 121,061 123,429 116,270 9.37%
-
NP to SH 199,078 185,486 130,525 137,876 121,061 123,429 116,270 9.37%
-
Tax Rate 25.28% 25.32% 25.87% 25.05% 24.93% 9.00% 23.61% -
Total Cost 1,414,542 1,282,089 1,139,678 1,135,498 1,008,866 850,825 850,555 8.84%
-
Net Worth 504,503 468,150 420,048 413,804 383,468 362,465 329,334 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 344,318 135,899 123,837 123,858 135,855 126,865 126,906 18.09%
Div Payout % 172.96% 73.27% 94.88% 89.83% 112.22% 102.78% 109.15% -
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 504,503 468,150 420,048 413,804 383,468 362,465 329,334 7.36%
NOSH 302,098 302,032 302,193 302,047 301,943 302,054 302,141 -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 12.34% 12.64% 10.28% 10.83% 10.71% 12.67% 12.03% -
ROE 39.46% 39.62% 31.07% 33.32% 31.57% 34.05% 35.30% -
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 534.14 485.90 420.33 421.58 374.22 322.54 319.99 8.91%
EPS 65.90 61.41 43.19 45.65 40.09 40.86 38.48 9.37%
DPS 114.00 45.00 41.00 41.00 45.00 42.00 42.00 18.09%
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 534.14 485.79 420.46 421.51 374.03 322.50 320.04 8.90%
EPS 65.90 61.40 43.21 45.64 40.07 40.86 38.49 9.37%
DPS 114.00 44.99 40.99 41.00 44.97 41.99 42.01 18.09%
NAPS 1.67 1.5497 1.3904 1.3698 1.2694 1.1998 1.0902 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 2.52 2.09 1.65 1.20 1.48 1.89 1.78 5.96%
P/EPS 20.43 16.54 16.09 11.06 13.84 14.93 14.81 5.50%
EY 4.90 6.04 6.21 9.04 7.22 6.70 6.75 -5.19%
DY 8.47 4.43 5.90 8.12 8.11 6.89 7.37 2.34%
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 2.37 1.98 1.57 1.26 1.44 2.02 1.77 4.98%
P/EPS 19.18 15.68 15.28 11.61 13.47 15.91 14.68 4.55%
EY 5.21 6.38 6.54 8.61 7.42 6.29 6.81 -4.36%
DY 9.02 4.67 6.21 7.74 8.33 6.46 7.43 3.28%
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