[HEIM] YoY TTM Result on 31-Mar-2007 [#3]

Stock

[HEIM] HEINEKEN MALAYSIA BERHAD

Announcement Date

04-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 10.54%

YoY- 18.13%

Quarter Report

HEIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	1,326,194	1,259,459	1,177,402	1,049,914	946,684	946,214	882,084	7.02%
YoY %	5.30%	6.97%	12.14%	10.90%	0.05%	7.27%	-	-
Horiz. %	150.35%	142.78%	133.48%	119.03%	107.32%	107.27%	100.00%	-
PBT	195,181	178,424	165,028	151,953	151,065	137,560	126,492	7.49%
YoY %	9.39%	8.12%	8.60%	0.59%	9.82%	8.75%	-	-
Horiz. %	154.30%	141.06%	130.47%	120.13%	119.43%	108.75%	100.00%	-
Tax	-50,576	-44,341	-41,510	-15,519	-35,575	-32,595	-34,100	6.78%
YoY %	-14.06%	-6.82%	-167.48%	56.38%	-9.14%	4.41%	-	-
Horiz. %	148.32%	130.03%	121.73%	45.51%	104.33%	95.59%	100.00%	-
NP	144,605	134,083	123,518	136,434	115,490	104,965	92,392	7.74%
YoY %	7.85%	8.55%	-9.47%	18.13%	10.03%	13.61%	-	-
Horiz. %	156.51%	145.12%	133.69%	147.67%	125.00%	113.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,605	134,083	123,518	136,434	115,490	104,965	92,392	7.74%
YoY %	7.85%	8.55%	-9.47%	18.13%	10.03%	13.61%	-	-
Horiz. %	156.51%	145.12%	133.69%	147.67%	125.00%	113.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	24.85%	25.15%	10.21%	23.55%	23.70%	26.96%	-
YoY %	4.27%	-1.19%	146.33%	-56.65%	-0.63%	-12.09%	-	-
Horiz. %	96.11%	92.17%	93.29%	37.87%	87.35%	87.91%	100.00%	-
Total Cost	1,181,589	1,125,376	1,053,884	913,480	831,194	841,249	789,692	6.94%
YoY %	5.00%	6.78%	15.37%	9.90%	-1.20%	6.53%	-	-
Horiz. %	149.63%	142.51%	133.46%	115.68%	105.26%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	465,214	444,119	419,791	395,857	350,343	326,102	313,924	6.77%
YoY %	4.75%	5.80%	6.05%	12.99%	7.43%	3.88%	-	-
Horiz. %	148.19%	141.47%	133.72%	126.10%	111.60%	103.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	123,837	123,858	135,855	126,865	126,906	114,778	108,791	2.18%
YoY %	-0.02%	-8.83%	7.09%	-0.03%	10.57%	5.50%	-	-
Horiz. %	113.83%	113.85%	124.88%	116.61%	116.65%	105.50%	100.00%	-
Div Payout %	85.64%	92.37%	109.99%	92.99%	109.89%	109.35%	117.75%	-
YoY %	-7.29%	-16.02%	18.28%	-15.38%	0.49%	-7.13%	-	-
Horiz. %	72.73%	78.45%	93.41%	78.97%	93.32%	92.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	465,214	444,119	419,791	395,857	350,343	326,102	313,924	6.77%
YoY %	4.75%	5.80%	6.05%	12.99%	7.43%	3.88%	-	-
Horiz. %	148.19%	141.47%	133.72%	126.10%	111.60%	103.88%	100.00%	-
NOSH	302,087	302,122	302,008	302,181	302,020	301,947	301,850	0.01%
YoY %	-0.01%	0.04%	-0.06%	0.05%	0.02%	0.03%	-	-
Horiz. %	100.08%	100.09%	100.05%	100.11%	100.06%	100.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.90%	10.65%	10.49%	12.99%	12.20%	11.09%	10.47%	-
YoY %	2.35%	1.53%	-19.25%	6.48%	10.01%	5.92%	-	-
Horiz. %	104.11%	101.72%	100.19%	124.07%	116.52%	105.92%	100.00%	-
ROE	31.08%	30.19%	29.42%	34.47%	32.96%	32.19%	29.43%	-
YoY %	2.95%	2.62%	-14.65%	4.58%	2.39%	9.38%	-	-
Horiz. %	105.61%	102.58%	99.97%	117.13%	111.99%	109.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	439.01	416.87	389.86	347.44	313.45	313.37	292.23	7.01%
YoY %	5.31%	6.93%	12.21%	10.84%	0.03%	7.23%	-	-
Horiz. %	150.23%	142.65%	133.41%	118.89%	107.26%	107.23%	100.00%	-
EPS	47.87	44.38	40.90	45.15	38.24	34.76	30.61	7.73%
YoY %	7.86%	8.51%	-9.41%	18.07%	10.01%	13.56%	-	-
Horiz. %	156.39%	144.99%	133.62%	147.50%	124.93%	113.56%	100.00%	-
DPS	41.00	41.00	45.00	42.00	42.00	38.00	36.00	2.19%
YoY %	0.00%	-8.89%	7.14%	0.00%	10.53%	5.56%	-	-
Horiz. %	113.89%	113.89%	125.00%	116.67%	116.67%	105.56%	100.00%	-
NAPS	1.54	1.47	1.39	1.31	1.16	1.08	1.04	6.75%
YoY %	4.76%	5.76%	6.11%	12.93%	7.41%	3.85%	-	-
Horiz. %	148.08%	141.35%	133.65%	125.96%	111.54%	103.85%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 302,181
RPS	438.99	416.90	389.74	347.54	313.37	313.21	291.99	7.02%
YoY %	5.30%	6.97%	12.14%	10.90%	0.05%	7.27%	-	-
Horiz. %	150.34%	142.78%	133.48%	119.02%	107.32%	107.27%	100.00%	-
EPS	47.87	44.38	40.89	45.16	38.23	34.75	30.58	7.75%
YoY %	7.86%	8.54%	-9.46%	18.13%	10.01%	13.64%	-	-
Horiz. %	156.54%	145.13%	133.71%	147.68%	125.02%	113.64%	100.00%	-
DPS	40.99	41.00	44.97	41.99	42.01	37.99	36.01	2.18%
YoY %	-0.02%	-8.83%	7.10%	-0.05%	10.58%	5.50%	-	-
Horiz. %	113.83%	113.86%	124.88%	116.61%	116.66%	105.50%	100.00%	-
NAPS	1.5399	1.4701	1.3896	1.3104	1.1597	1.0795	1.0391	6.77%
YoY %	4.75%	5.79%	6.04%	12.99%	7.43%	3.89%	-	-
Horiz. %	148.20%	141.48%	133.73%	126.11%	111.61%	103.89%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	6.93	5.60	5.45	6.10	5.50	5.45	5.05	-
P/RPS	1.58	1.34	1.40	1.76	1.75	1.74	1.73	-1.49%
YoY %	17.91%	-4.29%	-20.45%	0.57%	0.57%	0.58%	-	-
Horiz. %	91.33%	77.46%	80.92%	101.73%	101.16%	100.58%	100.00%	-
P/EPS	14.48	12.62	13.33	13.51	14.38	15.68	16.50	-2.15%
YoY %	14.74%	-5.33%	-1.33%	-6.05%	-8.29%	-4.97%	-	-
Horiz. %	87.76%	76.48%	80.79%	81.88%	87.15%	95.03%	100.00%	-
EY	6.91	7.93	7.50	7.40	6.95	6.38	6.06	2.21%
YoY %	-12.86%	5.73%	1.35%	6.47%	8.93%	5.28%	-	-
Horiz. %	114.03%	130.86%	123.76%	122.11%	114.69%	105.28%	100.00%	-
DY	5.92	7.32	8.26	6.89	7.64	6.97	7.13	-3.05%
YoY %	-19.13%	-11.38%	19.88%	-9.82%	9.61%	-2.24%	-	-
Horiz. %	83.03%	102.66%	115.85%	96.63%	107.15%	97.76%	100.00%	-
P/NAPS	4.50	3.81	3.92	4.66	4.74	5.05	4.86	-1.27%
YoY %	18.11%	-2.81%	-15.88%	-1.69%	-6.14%	3.91%	-	-
Horiz. %	92.59%	78.40%	80.66%	95.88%	97.53%	103.91%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	07/05/10	15/05/09	23/05/08	04/05/07	26/05/06	10/05/05	27/05/04	-
Price	6.91	5.95	5.50	6.30	5.50	5.70	4.64	-
P/RPS	1.57	1.43	1.41	1.81	1.75	1.82	1.59	-0.21%
YoY %	9.79%	1.42%	-22.10%	3.43%	-3.85%	14.47%	-	-
Horiz. %	98.74%	89.94%	88.68%	113.84%	110.06%	114.47%	100.00%	-
P/EPS	14.44	13.41	13.45	13.95	14.38	16.40	15.16	-0.80%
YoY %	7.68%	-0.30%	-3.58%	-2.99%	-12.32%	8.18%	-	-
Horiz. %	95.25%	88.46%	88.72%	92.02%	94.85%	108.18%	100.00%	-
EY	6.93	7.46	7.44	7.17	6.95	6.10	6.60	0.81%
YoY %	-7.10%	0.27%	3.77%	3.17%	13.93%	-7.58%	-	-
Horiz. %	105.00%	113.03%	112.73%	108.64%	105.30%	92.42%	100.00%	-
DY	5.93	6.89	8.18	6.67	7.64	6.67	7.76	-4.38%
YoY %	-13.93%	-15.77%	22.64%	-12.70%	14.54%	-14.05%	-	-
Horiz. %	76.42%	88.79%	105.41%	85.95%	98.45%	85.95%	100.00%	-
P/NAPS	4.49	4.05	3.96	4.81	4.74	5.28	4.46	0.11%
YoY %	10.86%	2.27%	-17.67%	1.48%	-10.23%	18.39%	-	-
Horiz. %	100.67%	90.81%	88.79%	107.85%	106.28%	118.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos