[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 23.9%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,049,920 679,103 300,969 1,285,423 1,009,149 694,323 365,804 102.09%
PBT 157,169 94,446 35,783 191,178 153,166 109,560 63,252 83.55%
Tax -39,955 -23,911 -9,084 -49,190 -38,569 -27,562 -15,929 84.71%
NP 117,214 70,535 26,699 141,988 114,597 81,998 47,323 83.16%
-
NP to SH 117,214 70,535 26,699 141,988 114,597 81,998 47,323 83.16%
-
Tax Rate 25.42% 25.32% 25.39% 25.73% 25.18% 25.16% 25.18% -
Total Cost 932,706 608,568 274,270 1,143,435 894,552 612,325 318,481 104.82%
-
Net Worth 465,203 419,885 468,450 441,069 444,127 413,917 459,329 0.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 30,208 30,207 - 123,861 30,212 30,212 - -
Div Payout % 25.77% 42.83% - 87.23% 26.36% 36.85% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 465,203 419,885 468,450 441,069 444,127 413,917 459,329 0.85%
NOSH 302,080 302,076 302,225 302,102 302,127 302,129 302,190 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.16% 10.39% 8.87% 11.05% 11.36% 11.81% 12.94% -
ROE 25.20% 16.80% 5.70% 32.19% 25.80% 19.81% 10.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 347.56 224.81 99.58 425.49 334.01 229.81 121.05 102.14%
EPS 38.80 23.35 8.84 47.00 37.93 27.14 15.66 83.20%
DPS 10.00 10.00 0.00 41.00 10.00 10.00 0.00 -
NAPS 1.54 1.39 1.55 1.46 1.47 1.37 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 301,995
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 347.54 224.80 99.63 425.50 334.05 229.83 121.09 102.08%
EPS 38.80 23.35 8.84 47.00 37.93 27.14 15.66 83.20%
DPS 10.00 10.00 0.00 41.00 10.00 10.00 0.00 -
NAPS 1.5399 1.3899 1.5507 1.46 1.4701 1.3701 1.5205 0.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.93 6.95 6.90 6.10 5.60 5.05 5.20 -
P/RPS 1.99 3.09 6.93 1.43 1.68 2.20 4.30 -40.19%
P/EPS 17.86 29.76 78.11 12.98 14.76 18.61 33.21 -33.89%
EY 5.60 3.36 1.28 7.70 6.77 5.37 3.01 51.32%
DY 1.44 1.44 0.00 6.72 1.79 1.98 0.00 -
P/NAPS 4.50 5.00 4.45 4.18 3.81 3.69 3.42 20.09%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/05/10 09/02/10 26/11/09 28/08/09 15/05/09 27/02/09 26/11/08 -
Price 6.91 6.60 7.59 6.54 5.95 5.30 5.30 -
P/RPS 1.99 2.94 7.62 1.54 1.78 2.31 4.38 -40.92%
P/EPS 17.81 28.27 85.92 13.91 15.69 19.53 33.84 -34.83%
EY 5.62 3.54 1.16 7.19 6.37 5.12 2.95 53.73%
DY 1.45 1.52 0.00 6.27 1.68 1.89 0.00 -
P/NAPS 4.49 4.75 4.90 4.48 4.05 3.87 3.49 18.30%

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