[HEIM] QoQ 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- 39.04%
YoY- 62.14%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 290,351 325,200 233,110 281,266 247,728 310,008 210,912 23.67%
PBT 36,307 58,192 21,388 45,374 33,942 51,455 21,182 43.08%
Tax -9,434 -15,086 -4,241 -11,439 -9,536 -14,382 19,838 -
NP 26,873 43,106 17,147 33,935 24,406 37,073 41,020 -24.51%
-
NP to SH 26,873 43,106 17,147 33,935 24,406 37,073 41,020 -24.51%
-
Tax Rate 25.98% 25.92% 19.83% 25.21% 28.09% 27.95% -93.65% -
Total Cost 263,478 282,094 215,963 247,331 223,322 272,935 169,892 33.87%
-
Net Worth 383,468 428,945 383,392 395,857 362,465 401,850 365,494 3.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 39,252 - 96,602 - 39,267 - 87,597 -41.35%
Div Payout % 146.07% - 563.38% - 160.89% - 213.55% -
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 383,468 428,945 383,392 395,857 362,465 401,850 365,494 3.24%
NOSH 301,943 302,074 301,883 302,181 302,054 302,143 302,061 -0.02%
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 9.26% 13.26% 7.36% 12.07% 9.85% 11.96% 19.45% -
ROE 7.01% 10.05% 4.47% 8.57% 6.73% 9.23% 11.22% -
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 96.16 107.66 77.22 93.08 82.01 102.60 69.82 23.71%
EPS 8.90 14.27 5.68 11.23 8.08 12.27 13.58 -24.49%
DPS 13.00 0.00 32.00 0.00 13.00 0.00 29.00 -41.34%
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 96.11 107.65 77.16 93.10 82.00 102.62 69.82 23.67%
EPS 8.90 14.27 5.68 11.23 8.08 12.27 13.58 -24.49%
DPS 12.99 0.00 31.98 0.00 13.00 0.00 29.00 -41.37%
NAPS 1.2694 1.4199 1.2691 1.3104 1.1998 1.3302 1.2099 3.24%
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 5.77 5.57 7.64 6.55 7.44 5.60 7.81 -18.23%
P/EPS 62.36 42.05 103.87 54.32 75.50 46.86 40.13 34.05%
EY 1.60 2.38 0.96 1.84 1.32 2.13 2.49 -25.47%
DY 2.34 0.00 5.42 0.00 2.13 0.00 5.32 -42.07%
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 5.62 5.25 7.45 6.77 7.93 5.65 8.31 -22.89%
P/EPS 60.67 39.59 101.23 56.10 80.45 47.27 42.71 26.28%
EY 1.65 2.53 0.99 1.78 1.24 2.12 2.34 -20.72%
DY 2.41 0.00 5.57 0.00 2.00 0.00 5.00 -38.44%
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