[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 65.83%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 325,200 1,072,112 839,002 557,736 310,008 976,013 765,101 -43.43%
PBT 58,192 152,159 130,771 85,397 51,455 142,211 121,029 -38.59%
Tax -15,086 -39,598 -35,357 -23,918 -14,382 -14,014 -33,852 -41.62%
NP 43,106 112,561 95,414 61,479 37,073 128,197 87,177 -37.44%
-
NP to SH 43,106 112,561 95,414 61,479 37,073 128,197 87,177 -37.44%
-
Tax Rate 25.92% 26.02% 27.04% 28.01% 27.95% 9.85% 27.97% -
Total Cost 282,094 959,551 743,588 496,257 272,935 847,816 677,924 -44.23%
-
Net Worth 428,945 383,662 395,795 362,529 401,850 365,500 350,399 14.42%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 135,943 39,277 39,274 - 126,867 39,268 -
Div Payout % - 120.77% 41.17% 63.88% - 98.96% 45.05% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 428,945 383,662 395,795 362,529 401,850 365,500 350,399 14.42%
NOSH 302,074 302,096 302,134 302,108 302,143 302,066 302,068 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.26% 10.50% 11.37% 11.02% 11.96% 13.13% 11.39% -
ROE 10.05% 29.34% 24.11% 16.96% 9.23% 35.07% 24.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 107.66 354.89 277.69 184.61 102.60 323.11 253.29 -43.43%
EPS 14.27 37.26 31.58 20.35 12.27 42.44 28.86 -37.44%
DPS 0.00 45.00 13.00 13.00 0.00 42.00 13.00 -
NAPS 1.42 1.27 1.31 1.20 1.33 1.21 1.16 14.41%
Adjusted Per Share Value based on latest NOSH - 302,054
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 107.65 354.90 277.74 184.63 102.62 323.09 253.27 -43.43%
EPS 14.27 37.26 31.59 20.35 12.27 42.44 28.86 -37.44%
DPS 0.00 45.00 13.00 13.00 0.00 42.00 13.00 -
NAPS 1.4199 1.27 1.3102 1.2001 1.3303 1.2099 1.1599 14.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.00 5.90 6.10 6.10 5.75 5.45 5.50 -
P/RPS 5.57 1.66 2.20 3.30 5.60 1.69 2.17 87.36%
P/EPS 42.05 15.83 19.32 29.98 46.86 12.84 19.06 69.38%
EY 2.38 6.32 5.18 3.34 2.13 7.79 5.25 -40.95%
DY 0.00 7.63 2.13 2.13 0.00 7.71 2.36 -
P/NAPS 4.23 4.65 4.66 5.08 4.32 4.50 4.74 -7.30%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 04/05/07 26/02/07 07/11/06 22/08/06 26/05/06 -
Price 5.65 5.75 6.30 6.50 5.80 5.80 5.50 -
P/RPS 5.25 1.62 2.27 3.52 5.65 1.80 2.17 80.12%
P/EPS 39.59 15.43 19.95 31.94 47.27 13.67 19.06 62.72%
EY 2.53 6.48 5.01 3.13 2.12 7.32 5.25 -38.50%
DY 0.00 7.83 2.06 2.00 0.00 7.24 2.36 -
P/NAPS 3.98 4.53 4.81 5.42 4.36 4.79 4.74 -10.98%

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