[HEIM] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -26.73%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 300,969 276,274 314,826 328,519 365,804 250,310 328,741 -5.70%
PBT 35,783 38,012 43,606 46,308 63,252 25,258 49,141 -19.04%
Tax -9,084 -10,621 -11,007 -11,633 -15,929 -5,772 -12,749 -20.20%
NP 26,699 27,391 32,599 34,675 47,323 19,486 36,392 -18.64%
-
NP to SH 26,699 27,391 32,599 34,675 47,323 19,486 36,392 -18.64%
-
Tax Rate 25.39% 27.94% 25.24% 25.12% 25.18% 22.85% 25.94% -
Total Cost 274,270 248,883 282,227 293,844 318,481 230,824 292,349 -4.16%
-
Net Worth 468,450 440,913 444,119 413,804 459,329 410,867 419,791 7.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 93,618 - 30,204 - 93,653 - -
Div Payout % - 341.79% - 87.11% - 480.62% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 468,450 440,913 444,119 413,804 459,329 410,867 419,791 7.57%
NOSH 302,225 301,995 302,122 302,047 302,190 302,108 302,008 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.87% 9.91% 10.35% 10.55% 12.94% 7.78% 11.07% -
ROE 5.70% 6.21% 7.34% 8.38% 10.30% 4.74% 8.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.58 91.48 104.20 108.76 121.05 82.85 108.85 -5.75%
EPS 8.84 9.07 10.79 11.48 15.66 6.45 12.05 -18.64%
DPS 0.00 31.00 0.00 10.00 0.00 31.00 0.00 -
NAPS 1.55 1.46 1.47 1.37 1.52 1.36 1.39 7.52%
Adjusted Per Share Value based on latest NOSH - 302,047
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.63 91.45 104.21 108.75 121.09 82.86 108.82 -5.70%
EPS 8.84 9.07 10.79 11.48 15.66 6.45 12.05 -18.64%
DPS 0.00 30.99 0.00 10.00 0.00 31.00 0.00 -
NAPS 1.5507 1.4595 1.4701 1.3698 1.5205 1.36 1.3896 7.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.90 6.10 5.60 5.05 5.20 5.25 5.45 -
P/RPS 6.93 6.67 5.37 4.64 4.30 6.34 5.01 24.12%
P/EPS 78.11 67.25 51.90 43.99 33.21 81.40 45.23 43.89%
EY 1.28 1.49 1.93 2.27 3.01 1.23 2.21 -30.49%
DY 0.00 5.08 0.00 1.98 0.00 5.90 0.00 -
P/NAPS 4.45 4.18 3.81 3.69 3.42 3.86 3.92 8.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 15/05/09 27/02/09 26/11/08 29/08/08 23/05/08 -
Price 7.59 6.54 5.95 5.30 5.30 5.35 5.50 -
P/RPS 7.62 7.15 5.71 4.87 4.38 6.46 5.05 31.52%
P/EPS 85.92 72.11 55.14 46.17 33.84 82.95 45.64 52.40%
EY 1.16 1.39 1.81 2.17 2.95 1.21 2.19 -34.50%
DY 0.00 4.74 0.00 1.89 0.00 5.79 0.00 -
P/NAPS 4.90 4.48 4.05 3.87 3.49 3.93 3.96 15.24%

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