[HEIM] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 35.42%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 328,519 365,804 250,310 328,741 290,351 325,200 233,110 25.56%
PBT 46,308 63,252 25,258 49,141 36,307 58,192 21,388 66.97%
Tax -11,633 -15,929 -5,772 -12,749 -9,434 -15,086 -4,241 95.35%
NP 34,675 47,323 19,486 36,392 26,873 43,106 17,147 59.57%
-
NP to SH 34,675 47,323 19,486 36,392 26,873 43,106 17,147 59.57%
-
Tax Rate 25.12% 25.18% 22.85% 25.94% 25.98% 25.92% 19.83% -
Total Cost 293,844 318,481 230,824 292,349 263,478 282,094 215,963 22.67%
-
Net Worth 413,804 459,329 410,867 419,791 383,468 428,945 383,392 5.19%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 30,204 - 93,653 - 39,252 - 96,602 -53.77%
Div Payout % 87.11% - 480.62% - 146.07% - 563.38% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 413,804 459,329 410,867 419,791 383,468 428,945 383,392 5.19%
NOSH 302,047 302,190 302,108 302,008 301,943 302,074 301,883 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.55% 12.94% 7.78% 11.07% 9.26% 13.26% 7.36% -
ROE 8.38% 10.30% 4.74% 8.67% 7.01% 10.05% 4.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 108.76 121.05 82.85 108.85 96.16 107.66 77.22 25.51%
EPS 11.48 15.66 6.45 12.05 8.90 14.27 5.68 59.51%
DPS 10.00 0.00 31.00 0.00 13.00 0.00 32.00 -53.78%
NAPS 1.37 1.52 1.36 1.39 1.27 1.42 1.27 5.15%
Adjusted Per Share Value based on latest NOSH - 302,008
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 108.75 121.09 82.86 108.82 96.11 107.65 77.16 25.57%
EPS 11.48 15.66 6.45 12.05 8.90 14.27 5.68 59.51%
DPS 10.00 0.00 31.00 0.00 12.99 0.00 31.98 -53.76%
NAPS 1.3698 1.5205 1.36 1.3896 1.2694 1.4199 1.2691 5.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.05 5.20 5.25 5.45 5.55 6.00 5.90 -
P/RPS 4.64 4.30 6.34 5.01 5.77 5.57 7.64 -28.17%
P/EPS 43.99 33.21 81.40 45.23 62.36 42.05 103.87 -43.45%
EY 2.27 3.01 1.23 2.21 1.60 2.38 0.96 77.02%
DY 1.98 0.00 5.90 0.00 2.34 0.00 5.42 -48.74%
P/NAPS 3.69 3.42 3.86 3.92 4.37 4.23 4.65 -14.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 29/08/08 23/05/08 22/02/08 29/11/07 28/08/07 -
Price 5.30 5.30 5.35 5.50 5.40 5.65 5.75 -
P/RPS 4.87 4.38 6.46 5.05 5.62 5.25 7.45 -24.58%
P/EPS 46.17 33.84 82.95 45.64 60.67 39.59 101.23 -40.60%
EY 2.17 2.95 1.21 2.19 1.65 2.53 0.99 68.33%
DY 1.89 0.00 5.79 0.00 2.41 0.00 5.57 -51.19%
P/NAPS 3.87 3.49 3.93 3.96 4.25 3.98 4.53 -9.92%

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