[HEIM] QoQ Cumulative Quarter 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- 55.2%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 615,551 325,200 1,072,112 839,002 557,736 310,008 976,013 -26.39%
PBT 94,499 58,192 152,159 130,771 85,397 51,455 142,211 -23.79%
Tax -24,520 -15,086 -39,598 -35,357 -23,918 -14,382 -14,014 45.05%
NP 69,979 43,106 112,561 95,414 61,479 37,073 128,197 -33.13%
-
NP to SH 69,979 43,106 112,561 95,414 61,479 37,073 128,197 -33.13%
-
Tax Rate 25.95% 25.92% 26.02% 27.04% 28.01% 27.95% 9.85% -
Total Cost 545,572 282,094 959,551 743,588 496,257 272,935 847,816 -25.40%
-
Net Worth 383,736 428,945 383,662 395,795 362,529 401,850 365,500 3.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 39,280 - 135,943 39,277 39,274 - 126,867 -54.13%
Div Payout % 56.13% - 120.77% 41.17% 63.88% - 98.96% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 383,736 428,945 383,662 395,795 362,529 401,850 365,500 3.28%
NOSH 302,154 302,074 302,096 302,134 302,108 302,143 302,066 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.37% 13.26% 10.50% 11.37% 11.02% 11.96% 13.13% -
ROE 18.24% 10.05% 29.34% 24.11% 16.96% 9.23% 35.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.72 107.66 354.89 277.69 184.61 102.60 323.11 -26.40%
EPS 23.16 14.27 37.26 31.58 20.35 12.27 42.44 -33.14%
DPS 13.00 0.00 45.00 13.00 13.00 0.00 42.00 -54.14%
NAPS 1.27 1.42 1.27 1.31 1.20 1.33 1.21 3.26%
Adjusted Per Share Value based on latest NOSH - 302,181
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.76 107.65 354.89 277.73 184.62 102.62 323.08 -26.39%
EPS 23.16 14.27 37.26 31.58 20.35 12.27 42.44 -33.14%
DPS 13.00 0.00 45.00 13.00 13.00 0.00 42.00 -54.14%
NAPS 1.2702 1.4199 1.27 1.3102 1.20 1.3302 1.2099 3.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.55 6.00 5.90 6.10 6.10 5.75 5.45 -
P/RPS 2.72 5.57 1.66 2.20 3.30 5.60 1.69 37.21%
P/EPS 23.96 42.05 15.83 19.32 29.98 46.86 12.84 51.39%
EY 4.17 2.38 6.32 5.18 3.34 2.13 7.79 -33.99%
DY 2.34 0.00 7.63 2.13 2.13 0.00 7.71 -54.73%
P/NAPS 4.37 4.23 4.65 4.66 5.08 4.32 4.50 -1.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 29/11/07 28/08/07 04/05/07 26/02/07 07/11/06 22/08/06 -
Price 5.40 5.65 5.75 6.30 6.50 5.80 5.80 -
P/RPS 2.65 5.25 1.62 2.27 3.52 5.65 1.80 29.32%
P/EPS 23.32 39.59 15.43 19.95 31.94 47.27 13.67 42.63%
EY 4.29 2.53 6.48 5.01 3.13 2.12 7.32 -29.89%
DY 2.41 0.00 7.83 2.06 2.00 0.00 7.24 -51.87%
P/NAPS 4.25 3.98 4.53 4.81 5.42 4.36 4.79 -7.64%

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