[HEIM] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 164.19%
YoY- -13.98%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 821,726 912,946 788,045 679,103 694,323 615,551 557,736 6.66%
PBT 163,985 161,385 137,834 94,446 109,560 94,499 85,397 11.47%
Tax -40,996 -40,354 -34,504 -23,911 -27,562 -24,520 -23,918 9.38%
NP 122,989 121,031 103,330 70,535 81,998 69,979 61,479 12.23%
-
NP to SH 122,989 121,031 103,330 70,535 81,998 69,979 61,479 12.23%
-
Tax Rate 25.00% 25.00% 25.03% 25.32% 25.16% 25.95% 28.01% -
Total Cost 698,737 791,915 684,715 608,568 612,325 545,572 496,257 5.86%
-
Net Worth 335,328 504,503 468,308 419,885 413,917 383,736 362,529 -1.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 60,419 211,468 30,213 30,207 30,212 39,280 39,274 7.43%
Div Payout % 49.13% 174.72% 29.24% 42.83% 36.85% 56.13% 63.88% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 335,328 504,503 468,308 419,885 413,917 383,736 362,529 -1.29%
NOSH 302,098 302,098 302,134 302,076 302,129 302,154 302,108 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.97% 13.26% 13.11% 10.39% 11.81% 11.37% 11.02% -
ROE 36.68% 23.99% 22.06% 16.80% 19.81% 18.24% 16.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 272.01 302.20 260.83 224.81 229.81 203.72 184.61 6.66%
EPS 40.71 40.06 34.20 23.35 27.14 23.16 20.35 12.23%
DPS 20.00 70.00 10.00 10.00 10.00 13.00 13.00 7.43%
NAPS 1.11 1.67 1.55 1.39 1.37 1.27 1.20 -1.28%
Adjusted Per Share Value based on latest NOSH - 302,193
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 272.01 302.20 260.86 224.80 229.83 203.76 184.62 6.66%
EPS 40.71 40.06 34.20 23.35 27.14 23.16 20.35 12.23%
DPS 20.00 70.00 10.00 10.00 10.00 13.00 13.00 7.43%
NAPS 1.11 1.67 1.5502 1.3899 1.3701 1.2702 1.20 -1.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 16.60 13.46 10.16 6.95 5.05 5.55 6.10 -
P/RPS 6.10 4.45 3.90 3.09 2.20 2.72 3.30 10.77%
P/EPS 40.77 33.60 29.71 29.76 18.61 23.96 29.98 5.25%
EY 2.45 2.98 3.37 3.36 5.37 4.17 3.34 -5.02%
DY 1.20 5.20 0.98 1.44 1.98 2.34 2.13 -9.11%
P/NAPS 14.95 8.06 6.55 5.00 3.69 4.37 5.08 19.69%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/03/13 23/02/12 28/01/11 09/02/10 27/02/09 22/02/08 26/02/07 -
Price 16.92 12.64 9.63 6.60 5.30 5.40 6.50 -
P/RPS 6.22 4.18 3.69 2.94 2.31 2.65 3.52 9.94%
P/EPS 41.56 31.55 28.16 28.27 19.53 23.32 31.94 4.48%
EY 2.41 3.17 3.55 3.54 5.12 4.29 3.13 -4.25%
DY 1.18 5.54 1.04 1.52 1.89 2.41 2.00 -8.41%
P/NAPS 15.24 7.57 6.21 4.75 3.87 4.25 5.42 18.78%

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