[HEIM] QoQ Cumulative 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- 18.32%
YoY- 11.81%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,009,149 694,323 365,804 1,194,602 944,292 615,551 325,200 112.60%
PBT 153,166 109,560 63,252 168,898 143,640 94,499 58,192 90.52%
Tax -38,569 -27,562 -15,929 -43,041 -37,269 -24,520 -15,086 86.86%
NP 114,597 81,998 47,323 125,857 106,371 69,979 43,106 91.79%
-
NP to SH 114,597 81,998 47,323 125,857 106,371 69,979 43,106 91.79%
-
Tax Rate 25.18% 25.16% 25.18% 25.48% 25.95% 25.95% 25.92% -
Total Cost 894,552 612,325 318,481 1,068,745 837,921 545,572 282,094 115.69%
-
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 30,212 30,212 - 132,926 39,273 39,280 - -
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 25.80% 19.81% 10.30% 30.63% 25.33% 18.24% 10.05% -
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 334.01 229.81 121.05 395.43 312.57 203.72 107.66 112.57%
EPS 37.93 27.14 15.66 41.66 35.21 23.16 14.27 91.77%
DPS 10.00 10.00 0.00 44.00 13.00 13.00 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 334.05 229.83 121.09 395.44 312.58 203.76 107.65 112.60%
EPS 37.93 27.14 15.66 41.66 35.21 23.16 14.27 91.77%
DPS 10.00 10.00 0.00 44.00 13.00 13.00 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 1.68 2.20 4.30 1.33 1.74 2.72 5.57 -54.99%
P/EPS 14.76 18.61 33.21 12.60 15.48 23.96 42.05 -50.20%
EY 6.77 5.37 3.01 7.94 6.46 4.17 2.38 100.63%
DY 1.79 1.98 0.00 8.38 2.39 2.34 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 1.78 2.31 4.38 1.35 1.76 2.65 5.25 -51.34%
P/EPS 15.69 19.53 33.84 12.84 15.62 23.32 39.59 -46.01%
EY 6.37 5.12 2.95 7.79 6.40 4.29 2.53 84.97%
DY 1.68 1.89 0.00 8.22 2.36 2.41 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