[HEIM] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -71.08%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 300,969 365,804 325,200 310,008 304,632 282,407 241,241 3.75%
PBT 35,783 63,252 58,192 51,455 50,514 40,658 29,286 3.39%
Tax -9,084 -15,929 -15,086 -14,382 -14,179 -11,351 -8,155 1.81%
NP 26,699 47,323 43,106 37,073 36,335 29,307 21,131 3.97%
-
NP to SH 26,699 47,323 43,106 37,073 36,335 29,307 21,131 3.97%
-
Tax Rate 25.39% 25.18% 25.92% 27.95% 28.07% 27.92% 27.85% -
Total Cost 274,270 318,481 282,094 272,935 268,297 253,100 220,110 3.73%
-
Net Worth 468,450 459,329 428,945 401,850 362,443 338,390 316,964 6.72%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 468,450 459,329 428,945 401,850 362,443 338,390 316,964 6.72%
NOSH 302,225 302,190 302,074 302,143 302,036 302,134 301,871 0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.87% 12.94% 13.26% 11.96% 11.93% 10.38% 8.76% -
ROE 5.70% 10.30% 10.05% 9.23% 10.03% 8.66% 6.67% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.58 121.05 107.66 102.60 100.86 93.47 79.92 3.73%
EPS 8.84 15.66 14.27 12.27 12.03 9.70 7.00 3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.42 1.33 1.20 1.12 1.05 6.70%
Adjusted Per Share Value based on latest NOSH - 302,143
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 99.63 121.09 107.65 102.62 100.84 93.48 79.86 3.75%
EPS 8.84 15.66 14.27 12.27 12.03 9.70 6.99 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5507 1.5205 1.4199 1.3302 1.1998 1.1201 1.0492 6.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.90 5.20 6.00 5.75 5.80 5.10 4.16 -
P/RPS 6.93 4.30 5.57 5.60 5.75 5.46 5.21 4.86%
P/EPS 78.11 33.21 42.05 46.86 48.21 52.58 59.43 4.65%
EY 1.28 3.01 2.38 2.13 2.07 1.90 1.68 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 3.42 4.23 4.32 4.83 4.55 3.96 1.96%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 29/11/07 07/11/06 09/11/05 09/11/04 11/11/03 -
Price 7.59 5.30 5.65 5.80 5.75 5.45 4.16 -
P/RPS 7.62 4.38 5.25 5.65 5.70 5.83 5.21 6.53%
P/EPS 85.92 33.84 39.59 47.27 47.80 56.19 59.43 6.33%
EY 1.16 2.95 2.53 2.12 2.09 1.78 1.68 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 3.49 3.98 4.36 4.79 4.87 3.96 3.61%

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