[HEIM] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
07-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 6.49%
YoY- 43.19%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 442,525 364,714 351,916 370,817 314,826 328,741 281,266 7.83%
PBT 81,540 68,721 67,324 62,723 43,606 49,141 45,374 10.25%
Tax -20,384 -17,187 -18,352 -16,044 -11,007 -12,749 -11,439 10.09%
NP 61,156 51,534 48,972 46,679 32,599 36,392 33,935 10.30%
-
NP to SH 61,156 51,534 48,972 46,679 32,599 36,392 33,935 10.30%
-
Tax Rate 25.00% 25.01% 27.26% 25.58% 25.24% 25.94% 25.21% -
Total Cost 381,369 313,180 302,944 324,138 282,227 292,349 247,331 7.47%
-
Net Worth 398,769 374,601 516,607 465,214 444,119 419,791 395,857 0.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 398,769 374,601 516,607 465,214 444,119 419,791 395,857 0.12%
NOSH 302,098 302,098 302,109 302,087 302,122 302,008 302,181 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.82% 14.13% 13.92% 12.59% 10.35% 11.07% 12.07% -
ROE 15.34% 13.76% 9.48% 10.03% 7.34% 8.67% 8.57% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 146.48 120.73 116.49 122.75 104.20 108.85 93.08 7.84%
EPS 20.24 17.06 16.21 15.45 10.79 12.05 11.23 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.24 1.71 1.54 1.47 1.39 1.31 0.12%
Adjusted Per Share Value based on latest NOSH - 302,087
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 146.49 120.73 116.50 122.75 104.22 108.82 93.11 7.83%
EPS 20.24 17.06 16.21 15.45 10.79 12.05 11.23 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3201 1.2401 1.7101 1.54 1.4702 1.3896 1.3104 0.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 18.36 13.08 9.62 6.93 5.60 5.45 6.10 -
P/RPS 12.53 10.83 8.26 5.65 5.37 5.01 6.55 11.40%
P/EPS 90.69 76.68 59.35 44.85 51.90 45.23 54.32 8.90%
EY 1.10 1.30 1.69 2.23 1.93 2.21 1.84 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.91 10.55 5.63 4.50 3.81 3.92 4.66 19.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 23/05/12 05/05/11 07/05/10 15/05/09 23/05/08 04/05/07 -
Price 20.74 13.00 10.24 6.91 5.95 5.50 6.30 -
P/RPS 14.16 10.77 8.79 5.63 5.71 5.05 6.77 13.07%
P/EPS 102.45 76.21 63.17 44.72 55.14 45.64 56.10 10.54%
EY 0.98 1.31 1.58 2.24 1.81 2.19 1.78 -9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.71 10.48 5.99 4.49 4.05 3.96 4.81 21.78%

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