[HEIM] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -26.73%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 468,322 421,414 378,134 328,519 290,351 247,728 254,863 10.66%
PBT 87,777 86,196 58,663 46,308 36,307 33,942 41,464 13.30%
Tax -21,955 -21,561 -14,827 -11,633 -9,434 -9,536 -11,552 11.29%
NP 65,822 64,635 43,836 34,675 26,873 24,406 29,912 14.04%
-
NP to SH 65,822 64,635 43,836 34,675 26,873 24,406 29,912 14.04%
-
Tax Rate 25.01% 25.01% 25.27% 25.12% 25.98% 28.09% 27.86% -
Total Cost 402,500 356,779 334,298 293,844 263,478 223,322 224,951 10.17%
-
Net Worth 504,503 468,150 420,048 413,804 383,468 362,465 329,334 7.36%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 211,468 30,203 30,219 30,204 39,252 39,267 39,278 32.37%
Div Payout % 321.27% 46.73% 68.94% 87.11% 146.07% 160.89% 131.31% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 504,503 468,150 420,048 413,804 383,468 362,465 329,334 7.36%
NOSH 302,098 302,032 302,193 302,047 301,943 302,054 302,141 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.05% 15.34% 11.59% 10.55% 9.26% 9.85% 11.74% -
ROE 13.05% 13.81% 10.44% 8.38% 7.01% 6.73% 9.08% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 155.02 139.53 125.13 108.76 96.16 82.01 84.35 10.67%
EPS 21.79 21.40 14.51 11.48 8.90 8.08 9.90 14.04%
DPS 70.00 10.00 10.00 10.00 13.00 13.00 13.00 32.37%
NAPS 1.67 1.55 1.39 1.37 1.27 1.20 1.09 7.36%
Adjusted Per Share Value based on latest NOSH - 302,047
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 155.03 139.50 125.17 108.75 96.12 82.01 84.37 10.66%
EPS 21.79 21.40 14.51 11.48 8.90 8.08 9.90 14.04%
DPS 70.00 10.00 10.00 10.00 12.99 13.00 13.00 32.37%
NAPS 1.6701 1.5497 1.3905 1.3698 1.2694 1.1999 1.0902 7.36%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 13.46 10.16 6.95 5.05 5.55 6.10 5.70 -
P/RPS 8.68 7.28 5.55 4.64 5.77 7.44 6.76 4.25%
P/EPS 61.78 47.48 47.91 43.99 62.36 75.50 57.58 1.17%
EY 1.62 2.11 2.09 2.27 1.60 1.32 1.74 -1.18%
DY 5.20 0.98 1.44 1.98 2.34 2.13 2.28 14.72%
P/NAPS 8.06 6.55 5.00 3.69 4.37 5.08 5.23 7.47%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 28/01/11 09/02/10 27/02/09 22/02/08 26/02/07 21/02/06 -
Price 12.64 9.63 6.60 5.30 5.40 6.50 5.65 -
P/RPS 8.15 6.90 5.27 4.87 5.62 7.93 6.70 3.31%
P/EPS 58.01 45.00 45.50 46.17 60.67 80.45 57.07 0.27%
EY 1.72 2.22 2.20 2.17 1.65 1.24 1.75 -0.28%
DY 5.54 1.04 1.52 1.89 2.41 2.00 2.30 15.77%
P/NAPS 7.57 6.21 4.75 3.87 4.25 5.42 5.18 6.52%

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