[HEIM] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -11.26%
YoY- 11.81%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,345,532 1,388,646 1,463,216 1,194,602 1,259,056 1,231,102 1,300,800 2.27%
PBT 204,221 219,120 253,008 168,898 191,520 188,998 232,768 -8.34%
Tax -51,425 -55,124 -63,716 -43,041 -49,692 -49,040 -60,344 -10.10%
NP 152,796 163,996 189,292 125,857 141,828 139,958 172,424 -7.73%
-
NP to SH 152,796 163,996 189,292 125,857 141,828 139,958 172,424 -7.73%
-
Tax Rate 25.18% 25.16% 25.18% 25.48% 25.95% 25.95% 25.92% -
Total Cost 1,192,736 1,224,650 1,273,924 1,068,745 1,117,228 1,091,144 1,128,376 3.76%
-
Net Worth 444,127 413,917 459,329 410,862 419,925 383,736 428,945 2.34%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 40,283 60,425 - 132,926 52,364 78,560 - -
Div Payout % 26.36% 36.85% - 105.62% 36.92% 56.13% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 444,127 413,917 459,329 410,862 419,925 383,736 428,945 2.34%
NOSH 302,127 302,129 302,190 302,105 302,104 302,154 302,074 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.36% 11.81% 12.94% 10.54% 11.26% 11.37% 13.26% -
ROE 34.40% 39.62% 41.21% 30.63% 33.77% 36.47% 40.20% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 445.35 459.62 484.20 395.43 416.76 407.44 430.62 2.26%
EPS 50.57 54.28 62.64 41.66 46.95 46.32 57.08 -7.74%
DPS 13.33 20.00 0.00 44.00 17.33 26.00 0.00 -
NAPS 1.47 1.37 1.52 1.36 1.39 1.27 1.42 2.33%
Adjusted Per Share Value based on latest NOSH - 302,108
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 445.40 459.67 484.35 395.44 416.77 407.52 430.59 2.27%
EPS 50.58 54.29 62.66 41.66 46.95 46.33 57.08 -7.73%
DPS 13.33 20.00 0.00 44.00 17.33 26.00 0.00 -
NAPS 1.4701 1.3701 1.5205 1.36 1.39 1.2702 1.4199 2.34%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.60 5.05 5.20 5.25 5.45 5.55 6.00 -
P/RPS 1.26 1.10 1.07 1.33 1.31 1.36 1.39 -6.33%
P/EPS 11.07 9.30 8.30 12.60 11.61 11.98 10.51 3.51%
EY 9.03 10.75 12.05 7.94 8.61 8.35 9.51 -3.39%
DY 2.38 3.96 0.00 8.38 3.18 4.68 0.00 -
P/NAPS 3.81 3.69 3.42 3.86 3.92 4.37 4.23 -6.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 27/02/09 26/11/08 29/08/08 23/05/08 22/02/08 29/11/07 -
Price 5.95 5.30 5.30 5.35 5.50 5.40 5.65 -
P/RPS 1.34 1.15 1.09 1.35 1.32 1.33 1.31 1.51%
P/EPS 11.77 9.76 8.46 12.84 11.72 11.66 9.90 12.21%
EY 8.50 10.24 11.82 7.79 8.54 8.58 10.10 -10.85%
DY 2.24 3.77 0.00 8.22 3.15 4.81 0.00 -
P/NAPS 4.05 3.87 3.49 3.93 3.96 4.25 3.98 1.16%

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