[HEIM] QoQ TTM Result on 31-Dec-2005 [#2]

Stock

[HEIM] HEINEKEN MALAYSIA BERHAD

Announcement Date

21-Feb-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Dec-2005 [#2]

Profit Trend

QoQ- 1.11%

YoY- 15.08%

Quarter Report

HEIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	981,389	976,013	946,684	966,825	974,338	952,113	946,214	2.46%
YoY %	0.55%	3.10%	-2.08%	-0.77%	2.33%	0.62%	-	-
Horiz. %	103.72%	103.15%	100.05%	102.18%	102.97%	100.62%	100.00%	-
PBT	143,152	142,211	151,065	152,209	150,375	140,519	137,560	2.68%
YoY %	0.66%	-5.86%	-0.75%	1.22%	7.01%	2.15%	-	-
Horiz. %	104.07%	103.38%	109.82%	110.65%	109.32%	102.15%	100.00%	-
Tax	-14,217	-14,014	-35,575	-35,939	-35,379	-32,551	-32,595	-42.45%
YoY %	-1.45%	60.61%	1.01%	-1.58%	-8.69%	0.13%	-	-
Horiz. %	43.62%	42.99%	109.14%	110.26%	108.54%	99.87%	100.00%	-
NP	128,935	128,197	115,490	116,270	114,996	107,968	104,965	14.68%
YoY %	0.58%	11.00%	-0.67%	1.11%	6.51%	2.86%	-	-
Horiz. %	122.84%	122.13%	110.03%	110.77%	109.56%	102.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,935	128,197	115,490	116,270	114,996	107,968	104,965	14.68%
YoY %	0.58%	11.00%	-0.67%	1.11%	6.51%	2.86%	-	-
Horiz. %	122.84%	122.13%	110.03%	110.77%	109.56%	102.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.93%	9.85%	23.55%	23.61%	23.53%	23.16%	23.70%	-
YoY %	0.81%	-58.17%	-0.25%	0.34%	1.60%	-2.28%	-	-
Horiz. %	41.90%	41.56%	99.37%	99.62%	99.28%	97.72%	100.00%	-
Total Cost	852,454	847,816	831,194	850,555	859,342	844,145	841,249	0.88%
YoY %	0.55%	2.00%	-2.28%	-1.02%	1.80%	0.34%	-	-
Horiz. %	101.33%	100.78%	98.80%	101.11%	102.15%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,850	365,494	350,343	329,334	362,443	326,339	326,102	14.92%
YoY %	9.95%	4.32%	6.38%	-9.13%	11.06%	0.07%	-	-
Horiz. %	123.23%	112.08%	107.43%	100.99%	111.14%	100.07%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	126,876	126,876	126,906	126,906	123,878	123,878	114,778	6.90%
YoY %	0.00%	-0.02%	0.00%	2.44%	0.00%	7.93%	-	-
Horiz. %	110.54%	110.54%	110.57%	110.57%	107.93%	107.93%	100.00%	-
Div Payout %	98.40%	98.97%	109.89%	109.15%	107.72%	114.74%	109.35%	-
YoY %	-0.58%	-9.94%	0.68%	1.33%	-6.12%	4.93%	-	-
Horiz. %	89.99%	90.51%	100.49%	99.82%	98.51%	104.93%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	401,850	365,494	350,343	329,334	362,443	326,339	326,102	14.92%
YoY %	9.95%	4.32%	6.38%	-9.13%	11.06%	0.07%	-	-
Horiz. %	123.23%	112.08%	107.43%	100.99%	111.14%	100.07%	100.00%	-
NOSH	302,143	302,061	302,020	302,141	302,036	302,166	301,947	0.04%
YoY %	0.03%	0.01%	-0.04%	0.03%	-0.04%	0.07%	-	-
Horiz. %	100.06%	100.04%	100.02%	100.06%	100.03%	100.07%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	13.14%	13.13%	12.20%	12.03%	11.80%	11.34%	11.09%	-
YoY %	0.08%	7.62%	1.41%	1.95%	4.06%	2.25%	-	-
Horiz. %	118.49%	118.39%	110.01%	108.48%	106.40%	102.25%	100.00%	-
ROE	32.09%	35.07%	32.96%	35.30%	31.73%	33.08%	32.19%	-
YoY %	-8.50%	6.40%	-6.63%	11.25%	-4.08%	2.76%	-	-
Horiz. %	99.69%	108.95%	102.39%	109.66%	98.57%	102.76%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	324.81	323.12	313.45	319.99	322.59	315.10	313.37	2.41%
YoY %	0.52%	3.09%	-2.04%	-0.81%	2.38%	0.55%	-	-
Horiz. %	103.65%	103.11%	100.03%	102.11%	102.94%	100.55%	100.00%	-
EPS	42.67	42.44	38.24	38.48	38.07	35.73	34.76	14.63%
YoY %	0.54%	10.98%	-0.62%	1.08%	6.55%	2.79%	-	-
Horiz. %	122.76%	122.09%	110.01%	110.70%	109.52%	102.79%	100.00%	-
DPS	42.00	42.00	42.00	42.00	41.00	41.00	38.00	6.89%
YoY %	0.00%	0.00%	0.00%	2.44%	0.00%	7.89%	-	-
Horiz. %	110.53%	110.53%	110.53%	110.53%	107.89%	107.89%	100.00%	-
NAPS	1.33	1.21	1.16	1.09	1.20	1.08	1.08	14.87%
YoY %	9.92%	4.31%	6.42%	-9.17%	11.11%	0.00%	-	-
Horiz. %	123.15%	112.04%	107.41%	100.93%	111.11%	100.00%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 302,141
RPS	324.86	323.08	313.37	320.04	322.52	315.17	313.21	2.46%
YoY %	0.55%	3.10%	-2.08%	-0.77%	2.33%	0.63%	-	-
Horiz. %	103.72%	103.15%	100.05%	102.18%	102.97%	100.63%	100.00%	-
EPS	42.68	42.44	38.23	38.49	38.07	35.74	34.75	14.67%
YoY %	0.57%	11.01%	-0.68%	1.10%	6.52%	2.85%	-	-
Horiz. %	122.82%	122.13%	110.01%	110.76%	109.55%	102.85%	100.00%	-
DPS	42.00	42.00	42.01	42.01	41.01	41.01	37.99	6.91%
YoY %	0.00%	-0.02%	0.00%	2.44%	0.00%	7.95%	-	-
Horiz. %	110.56%	110.56%	110.58%	110.58%	107.95%	107.95%	100.00%	-
NAPS	1.3302	1.2099	1.1597	1.0902	1.1998	1.0802	1.0795	14.92%
YoY %	9.94%	4.33%	6.37%	-9.13%	11.07%	0.06%	-	-
Horiz. %	123.22%	112.08%	107.43%	100.99%	111.14%	100.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	5.75	5.45	5.50	5.70	5.80	5.65	5.45	-
P/RPS	1.77	1.69	1.75	1.78	1.80	1.79	1.74	1.14%
YoY %	4.73%	-3.43%	-1.69%	-1.11%	0.56%	2.87%	-	-
Horiz. %	101.72%	97.13%	100.57%	102.30%	103.45%	102.87%	100.00%	-
P/EPS	13.47	12.84	14.38	14.81	15.23	15.81	15.68	-9.62%
YoY %	4.91%	-10.71%	-2.90%	-2.76%	-3.67%	0.83%	-	-
Horiz. %	85.91%	81.89%	91.71%	94.45%	97.13%	100.83%	100.00%	-
EY	7.42	7.79	6.95	6.75	6.56	6.32	6.38	10.58%
YoY %	-4.75%	12.09%	2.96%	2.90%	3.80%	-0.94%	-	-
Horiz. %	116.30%	122.10%	108.93%	105.80%	102.82%	99.06%	100.00%	-
DY	7.30	7.71	7.64	7.37	7.07	7.26	6.97	3.12%
YoY %	-5.32%	0.92%	3.66%	4.24%	-2.62%	4.16%	-	-
Horiz. %	104.73%	110.62%	109.61%	105.74%	101.43%	104.16%	100.00%	-
P/NAPS	4.32	4.50	4.74	5.23	4.83	5.23	5.05	-9.87%
YoY %	-4.00%	-5.06%	-9.37%	8.28%	-7.65%	3.56%	-	-
Horiz. %	85.54%	89.11%	93.86%	103.56%	95.64%	103.56%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	07/11/06	22/08/06	26/05/06	21/02/06	09/11/05	05/08/05	10/05/05	-
Price	5.80	5.80	5.50	5.65	5.75	5.70	5.70	-
P/RPS	1.79	1.80	1.75	1.77	1.78	1.81	1.82	-1.10%
YoY %	-0.56%	2.86%	-1.13%	-0.56%	-1.66%	-0.55%	-	-
Horiz. %	98.35%	98.90%	96.15%	97.25%	97.80%	99.45%	100.00%	-
P/EPS	13.59	13.67	14.38	14.68	15.10	15.95	16.40	-11.76%
YoY %	-0.59%	-4.94%	-2.04%	-2.78%	-5.33%	-2.74%	-	-
Horiz. %	82.87%	83.35%	87.68%	89.51%	92.07%	97.26%	100.00%	-
EY	7.36	7.32	6.95	6.81	6.62	6.27	6.10	13.32%
YoY %	0.55%	5.32%	2.06%	2.87%	5.58%	2.79%	-	-
Horiz. %	120.66%	120.00%	113.93%	111.64%	108.52%	102.79%	100.00%	-
DY	7.24	7.24	7.64	7.43	7.13	7.19	6.67	5.61%
YoY %	0.00%	-5.24%	2.83%	4.21%	-0.83%	7.80%	-	-
Horiz. %	108.55%	108.55%	114.54%	111.39%	106.90%	107.80%	100.00%	-
P/NAPS	4.36	4.79	4.74	5.18	4.79	5.28	5.28	-11.97%
YoY %	-8.98%	1.05%	-8.49%	8.14%	-9.28%	0.00%	-	-
Horiz. %	82.58%	90.72%	89.77%	98.11%	90.72%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos