[HEIM] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -24.0%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 351,916 421,414 366,631 308,713 370,817 378,134 300,969 10.99%
PBT 67,324 86,196 51,638 47,822 62,723 58,663 35,783 52.46%
Tax -18,352 -21,561 -12,943 -12,345 -16,044 -14,827 -9,084 59.87%
NP 48,972 64,635 38,695 35,477 46,679 43,836 26,699 49.89%
-
NP to SH 48,972 64,635 38,695 35,477 46,679 43,836 26,699 49.89%
-
Tax Rate 27.26% 25.01% 25.06% 25.81% 25.58% 25.27% 25.39% -
Total Cost 302,944 356,779 327,936 273,236 324,138 334,298 274,270 6.86%
-
Net Worth 516,607 468,150 510,496 471,104 465,214 420,048 468,450 6.74%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 30,203 - 105,696 - 30,219 - -
Div Payout % - 46.73% - 297.93% - 68.94% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 516,607 468,150 510,496 471,104 465,214 420,048 468,450 6.74%
NOSH 302,109 302,032 302,068 301,989 302,087 302,193 302,225 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.92% 15.34% 10.55% 11.49% 12.59% 11.59% 8.87% -
ROE 9.48% 13.81% 7.58% 7.53% 10.03% 10.44% 5.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 116.49 139.53 121.37 102.23 122.75 125.13 99.58 11.03%
EPS 16.21 21.40 12.81 11.74 15.45 14.51 8.84 49.86%
DPS 0.00 10.00 0.00 35.00 0.00 10.00 0.00 -
NAPS 1.71 1.55 1.69 1.56 1.54 1.39 1.55 6.77%
Adjusted Per Share Value based on latest NOSH - 301,989
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 116.49 139.50 121.36 102.19 122.75 125.17 99.63 10.99%
EPS 16.21 21.40 12.81 11.74 15.45 14.51 8.84 49.86%
DPS 0.00 10.00 0.00 34.99 0.00 10.00 0.00 -
NAPS 1.7101 1.5497 1.6898 1.5594 1.5399 1.3904 1.5507 6.74%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 9.62 10.16 8.38 7.70 6.93 6.95 6.90 -
P/RPS 8.26 7.28 6.90 7.53 5.65 5.55 6.93 12.42%
P/EPS 59.35 47.48 65.42 65.54 44.85 47.91 78.11 -16.74%
EY 1.69 2.11 1.53 1.53 2.23 2.09 1.28 20.37%
DY 0.00 0.98 0.00 4.55 0.00 1.44 0.00 -
P/NAPS 5.63 6.55 4.96 4.94 4.50 5.00 4.45 16.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 28/01/11 03/11/10 04/08/10 07/05/10 09/02/10 26/11/09 -
Price 10.24 9.63 8.83 8.10 6.91 6.60 7.59 -
P/RPS 8.79 6.90 7.28 7.92 5.63 5.27 7.62 10.00%
P/EPS 63.17 45.00 68.93 68.95 44.72 45.50 85.92 -18.55%
EY 1.58 2.22 1.45 1.45 2.24 2.20 1.16 22.89%
DY 0.00 1.04 0.00 4.32 0.00 1.52 0.00 -
P/NAPS 5.99 6.21 5.22 5.19 4.49 4.75 4.90 14.34%

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