[HEIM] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -81.2%
YoY- -43.58%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 392,284 444,623 366,631 300,969 365,804 325,200 310,008 3.99%
PBT 75,768 73,607 51,638 35,783 63,252 58,192 51,455 6.65%
Tax -18,941 -18,399 -12,943 -9,084 -15,929 -15,086 -14,382 4.69%
NP 56,827 55,208 38,695 26,699 47,323 43,106 37,073 7.37%
-
NP to SH 56,827 55,208 38,695 26,699 47,323 43,106 37,073 7.37%
-
Tax Rate 25.00% 25.00% 25.06% 25.39% 25.18% 25.92% 27.95% -
Total Cost 335,457 389,415 327,936 274,270 318,481 282,094 272,935 3.49%
-
Net Worth 438,042 570,804 510,496 468,450 459,329 428,945 401,850 1.44%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 438,042 570,804 510,496 468,450 459,329 428,945 401,850 1.44%
NOSH 302,098 302,013 302,068 302,225 302,190 302,074 302,143 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.49% 12.42% 10.55% 8.87% 12.94% 13.26% 11.96% -
ROE 12.97% 9.67% 7.58% 5.70% 10.30% 10.05% 9.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 129.85 147.22 121.37 99.58 121.05 107.66 102.60 4.00%
EPS 18.81 18.28 12.81 8.84 15.66 14.27 12.27 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.89 1.69 1.55 1.52 1.42 1.33 1.44%
Adjusted Per Share Value based on latest NOSH - 302,225
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 129.85 147.18 121.36 99.63 121.09 107.65 102.62 3.99%
EPS 18.81 18.27 12.81 8.84 15.66 14.27 12.27 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.8895 1.6898 1.5507 1.5205 1.4199 1.3302 1.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 15.26 9.92 8.38 6.90 5.20 6.00 5.75 -
P/RPS 11.75 6.74 6.90 6.93 4.30 5.57 5.60 13.13%
P/EPS 81.12 54.27 65.42 78.11 33.21 42.05 46.86 9.56%
EY 1.23 1.84 1.53 1.28 3.01 2.38 2.13 -8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.52 5.25 4.96 4.45 3.42 4.23 4.32 15.97%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 02/11/11 03/11/10 26/11/09 26/11/08 29/11/07 07/11/06 -
Price 16.60 10.74 8.83 7.59 5.30 5.65 5.80 -
P/RPS 12.78 7.30 7.28 7.62 4.38 5.25 5.65 14.55%
P/EPS 88.25 58.75 68.93 85.92 33.84 39.59 47.27 10.95%
EY 1.13 1.70 1.45 1.16 2.95 2.53 2.12 -9.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.45 5.68 5.22 4.90 3.49 3.98 4.36 17.44%

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