[HEIM] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 2.08%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,467,575 1,270,203 1,273,374 1,129,927 974,254 966,825 916,499 8.15%
PBT 248,379 176,064 183,959 161,261 135,630 152,209 132,694 11.00%
Tax -62,893 -45,539 -46,083 -40,200 -12,201 -35,939 -31,660 12.11%
NP 185,486 130,525 137,876 121,061 123,429 116,270 101,034 10.65%
-
NP to SH 185,486 130,525 137,876 121,061 123,429 116,270 101,034 10.65%
-
Tax Rate 25.32% 25.87% 25.05% 24.93% 9.00% 23.61% 23.86% -
Total Cost 1,282,089 1,139,678 1,135,498 1,008,866 850,825 850,555 815,465 7.82%
-
Net Worth 468,150 420,048 413,804 383,468 362,465 329,334 305,109 7.39%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 135,899 123,837 123,858 135,855 126,865 126,906 114,778 2.85%
Div Payout % 73.27% 94.88% 89.83% 112.22% 102.78% 109.15% 113.60% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 468,150 420,048 413,804 383,468 362,465 329,334 305,109 7.39%
NOSH 302,032 302,193 302,047 301,943 302,054 302,141 302,088 -0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.64% 10.28% 10.83% 10.71% 12.67% 12.03% 11.02% -
ROE 39.62% 31.07% 33.32% 31.57% 34.05% 35.30% 33.11% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 485.90 420.33 421.58 374.22 322.54 319.99 303.39 8.16%
EPS 61.41 43.19 45.65 40.09 40.86 38.48 33.45 10.65%
DPS 45.00 41.00 41.00 45.00 42.00 42.00 38.00 2.85%
NAPS 1.55 1.39 1.37 1.27 1.20 1.09 1.01 7.39%
Adjusted Per Share Value based on latest NOSH - 301,943
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 485.79 420.46 421.51 374.03 322.50 320.04 303.38 8.15%
EPS 61.40 43.21 45.64 40.07 40.86 38.49 33.44 10.65%
DPS 44.99 40.99 41.00 44.97 41.99 42.01 37.99 2.85%
NAPS 1.5497 1.3904 1.3698 1.2694 1.1998 1.0902 1.01 7.39%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 10.16 6.95 5.05 5.55 6.10 5.70 5.15 -
P/RPS 2.09 1.65 1.20 1.48 1.89 1.78 1.70 3.50%
P/EPS 16.54 16.09 11.06 13.84 14.93 14.81 15.40 1.19%
EY 6.04 6.21 9.04 7.22 6.70 6.75 6.49 -1.18%
DY 4.43 5.90 8.12 8.11 6.89 7.37 7.38 -8.15%
P/NAPS 6.55 5.00 3.69 4.37 5.08 5.23 5.10 4.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/01/11 09/02/10 27/02/09 22/02/08 26/02/07 21/02/06 03/02/05 -
Price 9.63 6.60 5.30 5.40 6.50 5.65 5.45 -
P/RPS 1.98 1.57 1.26 1.44 2.02 1.77 1.80 1.60%
P/EPS 15.68 15.28 11.61 13.47 15.91 14.68 16.30 -0.64%
EY 6.38 6.54 8.61 7.42 6.29 6.81 6.14 0.64%
DY 4.67 6.21 7.74 8.33 6.46 7.43 6.97 -6.45%
P/NAPS 6.21 4.75 3.87 4.25 5.42 5.18 5.40 2.35%

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