[HEIM] YoY 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- 64.19%
YoY- 26.42%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 429,442 468,322 421,414 378,134 328,519 290,351 247,728 9.59%
PBT 88,217 87,777 86,196 58,663 46,308 36,307 33,942 17.23%
Tax -22,055 -21,955 -21,561 -14,827 -11,633 -9,434 -9,536 14.98%
NP 66,162 65,822 64,635 43,836 34,675 26,873 24,406 18.06%
-
NP to SH 66,162 65,822 64,635 43,836 34,675 26,873 24,406 18.06%
-
Tax Rate 25.00% 25.01% 25.01% 25.27% 25.12% 25.98% 28.09% -
Total Cost 363,280 402,500 356,779 334,298 293,844 263,478 223,322 8.43%
-
Net Worth 335,328 504,503 468,150 420,048 413,804 383,468 362,465 -1.28%
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 30,203 30,219 30,204 39,252 39,267 7.43%
Div Payout % 91.32% 321.27% 46.73% 68.94% 87.11% 146.07% 160.89% -
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 335,328 504,503 468,150 420,048 413,804 383,468 362,465 -1.28%
NOSH 302,098 302,098 302,032 302,193 302,047 301,943 302,054 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 15.41% 14.05% 15.34% 11.59% 10.55% 9.26% 9.85% -
ROE 19.73% 13.05% 13.81% 10.44% 8.38% 7.01% 6.73% -
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 142.15 155.02 139.53 125.13 108.76 96.16 82.01 9.59%
EPS 21.90 21.79 21.40 14.51 11.48 8.90 8.08 18.06%
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 142.15 155.02 139.50 125.17 108.75 96.11 82.00 9.59%
EPS 21.90 21.79 21.40 14.51 11.48 8.90 8.08 18.06%
DPS 20.00 70.00 10.00 10.00 10.00 12.99 13.00 7.43%
NAPS 1.11 1.67 1.5497 1.3904 1.3698 1.2694 1.1998 -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 11.68 8.68 7.28 5.55 4.64 5.77 7.44 7.79%
P/EPS 75.80 61.78 47.48 47.91 43.99 62.36 75.50 0.06%
EY 1.32 1.62 2.11 2.09 2.27 1.60 1.32 0.00%
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 11.90 8.15 6.90 5.27 4.87 5.62 7.93 6.99%
P/EPS 77.26 58.01 45.00 45.50 46.17 60.67 80.45 -0.67%
EY 1.29 1.72 2.22 2.20 2.17 1.65 1.24 0.66%
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