[HEIM] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
07-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 10.79%
YoY- 2.28%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,685,668 1,703,545 1,519,948 1,399,893 1,345,532 1,259,056 1,118,669 7.06%
PBT 327,366 306,806 273,544 209,558 204,221 191,520 174,361 11.05%
Tax -81,840 -76,721 -70,474 -53,273 -51,425 -49,692 -47,142 9.62%
NP 245,526 230,085 203,069 156,285 152,796 141,828 127,218 11.57%
-
NP to SH 245,526 230,085 203,069 156,285 152,796 141,828 127,218 11.57%
-
Tax Rate 25.00% 25.01% 25.76% 25.42% 25.18% 25.95% 27.04% -
Total Cost 1,440,141 1,473,460 1,316,878 1,243,608 1,192,736 1,117,228 991,450 6.41%
-
Net Worth 398,769 374,601 516,636 465,203 444,127 419,925 395,795 0.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 80,559 281,958 40,283 40,277 40,283 52,364 52,369 7.43%
Div Payout % 32.81% 122.55% 19.84% 25.77% 26.36% 36.92% 41.17% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 398,769 374,601 516,636 465,203 444,127 419,925 395,795 0.12%
NOSH 302,098 302,098 302,126 302,080 302,127 302,104 302,134 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.57% 13.51% 13.36% 11.16% 11.36% 11.26% 11.37% -
ROE 61.57% 61.42% 39.31% 33.60% 34.40% 33.77% 32.14% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 557.99 563.90 503.08 463.42 445.35 416.76 370.26 7.06%
EPS 81.28 76.16 67.21 51.73 50.57 46.95 42.11 11.57%
DPS 26.67 93.33 13.33 13.33 13.33 17.33 17.33 7.44%
NAPS 1.32 1.24 1.71 1.54 1.47 1.39 1.31 0.12%
Adjusted Per Share Value based on latest NOSH - 302,087
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 557.99 563.90 503.13 463.39 445.40 416.77 370.30 7.06%
EPS 81.28 76.16 67.22 51.73 50.58 46.95 42.11 11.57%
DPS 26.67 93.33 13.33 13.33 13.33 17.33 17.34 7.43%
NAPS 1.32 1.24 1.7102 1.5399 1.4701 1.39 1.3102 0.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 18.36 13.08 9.62 6.93 5.60 5.45 6.10 -
P/RPS 3.29 2.32 1.91 1.50 1.26 1.31 1.65 12.17%
P/EPS 22.59 17.17 14.31 13.39 11.07 11.61 14.49 7.67%
EY 4.43 5.82 6.99 7.47 9.03 8.61 6.90 -7.11%
DY 1.45 7.14 1.39 1.92 2.38 3.18 2.84 -10.59%
P/NAPS 13.91 10.55 5.63 4.50 3.81 3.92 4.66 19.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 23/05/12 05/05/11 07/05/10 15/05/09 23/05/08 04/05/07 -
Price 20.74 13.00 10.24 6.91 5.95 5.50 6.30 -
P/RPS 3.72 2.31 2.04 1.49 1.34 1.32 1.70 13.92%
P/EPS 25.52 17.07 15.24 13.36 11.77 11.72 14.96 9.30%
EY 3.92 5.86 6.56 7.49 8.50 8.54 6.68 -8.49%
DY 1.29 7.18 1.30 1.93 2.24 3.15 2.75 -11.84%
P/NAPS 15.71 10.48 5.99 4.49 4.05 3.96 4.81 21.78%

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