[HEIM] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -37.66%
YoY- 10.11%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 365,804 250,310 328,741 290,351 325,200 233,110 281,266 19.09%
PBT 63,252 25,258 49,141 36,307 58,192 21,388 45,374 24.71%
Tax -15,929 -5,772 -12,749 -9,434 -15,086 -4,241 -11,439 24.62%
NP 47,323 19,486 36,392 26,873 43,106 17,147 33,935 24.74%
-
NP to SH 47,323 19,486 36,392 26,873 43,106 17,147 33,935 24.74%
-
Tax Rate 25.18% 22.85% 25.94% 25.98% 25.92% 19.83% 25.21% -
Total Cost 318,481 230,824 292,349 263,478 282,094 215,963 247,331 18.30%
-
Net Worth 459,329 410,867 419,791 383,468 428,945 383,392 395,857 10.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 93,653 - 39,252 - 96,602 - -
Div Payout % - 480.62% - 146.07% - 563.38% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 459,329 410,867 419,791 383,468 428,945 383,392 395,857 10.39%
NOSH 302,190 302,108 302,008 301,943 302,074 301,883 302,181 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.94% 7.78% 11.07% 9.26% 13.26% 7.36% 12.07% -
ROE 10.30% 4.74% 8.67% 7.01% 10.05% 4.47% 8.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 121.05 82.85 108.85 96.16 107.66 77.22 93.08 19.08%
EPS 15.66 6.45 12.05 8.90 14.27 5.68 11.23 24.74%
DPS 0.00 31.00 0.00 13.00 0.00 32.00 0.00 -
NAPS 1.52 1.36 1.39 1.27 1.42 1.27 1.31 10.39%
Adjusted Per Share Value based on latest NOSH - 301,943
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 121.09 82.86 108.82 96.11 107.65 77.16 93.10 19.09%
EPS 15.66 6.45 12.05 8.90 14.27 5.68 11.23 24.74%
DPS 0.00 31.00 0.00 12.99 0.00 31.98 0.00 -
NAPS 1.5205 1.36 1.3896 1.2694 1.4199 1.2691 1.3104 10.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.20 5.25 5.45 5.55 6.00 5.90 6.10 -
P/RPS 4.30 6.34 5.01 5.77 5.57 7.64 6.55 -24.40%
P/EPS 33.21 81.40 45.23 62.36 42.05 103.87 54.32 -27.90%
EY 3.01 1.23 2.21 1.60 2.38 0.96 1.84 38.71%
DY 0.00 5.90 0.00 2.34 0.00 5.42 0.00 -
P/NAPS 3.42 3.86 3.92 4.37 4.23 4.65 4.66 -18.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 23/05/08 22/02/08 29/11/07 28/08/07 04/05/07 -
Price 5.30 5.35 5.50 5.40 5.65 5.75 6.30 -
P/RPS 4.38 6.46 5.05 5.62 5.25 7.45 6.77 -25.13%
P/EPS 33.84 82.95 45.64 60.67 39.59 101.23 56.10 -28.54%
EY 2.95 1.21 2.19 1.65 2.53 0.99 1.78 39.91%
DY 0.00 5.79 0.00 2.41 0.00 5.57 0.00 -
P/NAPS 3.49 3.93 3.96 4.25 3.98 4.53 4.81 -19.20%

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