[HEIM] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 2.03%
YoY- -9.47%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,448,674 1,326,194 1,259,459 1,177,402 1,049,914 946,684 946,214 7.35%
PBT 252,980 195,181 178,424 165,028 151,953 151,065 137,560 10.68%
Tax -65,201 -50,576 -44,341 -41,510 -15,519 -35,575 -32,595 12.24%
NP 187,779 144,605 134,083 123,518 136,434 115,490 104,965 10.17%
-
NP to SH 187,779 144,605 134,083 123,518 136,434 115,490 104,965 10.17%
-
Tax Rate 25.77% 25.91% 24.85% 25.15% 10.21% 23.55% 23.70% -
Total Cost 1,260,895 1,181,589 1,125,376 1,053,884 913,480 831,194 841,249 6.97%
-
Net Worth 516,607 465,214 444,119 419,791 395,857 350,343 326,102 7.96%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 135,899 123,837 123,858 135,855 126,865 126,906 114,778 2.85%
Div Payout % 72.37% 85.64% 92.37% 109.99% 92.99% 109.89% 109.35% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 516,607 465,214 444,119 419,791 395,857 350,343 326,102 7.96%
NOSH 302,109 302,087 302,122 302,008 302,181 302,020 301,947 0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.96% 10.90% 10.65% 10.49% 12.99% 12.20% 11.09% -
ROE 36.35% 31.08% 30.19% 29.42% 34.47% 32.96% 32.19% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 479.52 439.01 416.87 389.86 347.44 313.45 313.37 7.34%
EPS 62.16 47.87 44.38 40.90 45.15 38.24 34.76 10.16%
DPS 45.00 41.00 41.00 45.00 42.00 42.00 38.00 2.85%
NAPS 1.71 1.54 1.47 1.39 1.31 1.16 1.08 7.95%
Adjusted Per Share Value based on latest NOSH - 302,008
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 479.54 438.99 416.90 389.74 347.54 313.37 313.21 7.35%
EPS 62.16 47.87 44.38 40.89 45.16 38.23 34.75 10.17%
DPS 44.99 40.99 41.00 44.97 41.99 42.01 37.99 2.85%
NAPS 1.7101 1.5399 1.4701 1.3896 1.3104 1.1597 1.0795 7.96%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 9.62 6.93 5.60 5.45 6.10 5.50 5.45 -
P/RPS 2.01 1.58 1.34 1.40 1.76 1.75 1.74 2.43%
P/EPS 15.48 14.48 12.62 13.33 13.51 14.38 15.68 -0.21%
EY 6.46 6.91 7.93 7.50 7.40 6.95 6.38 0.20%
DY 4.68 5.92 7.32 8.26 6.89 7.64 6.97 -6.42%
P/NAPS 5.63 4.50 3.81 3.92 4.66 4.74 5.05 1.82%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 05/05/11 07/05/10 15/05/09 23/05/08 04/05/07 26/05/06 10/05/05 -
Price 10.24 6.91 5.95 5.50 6.30 5.50 5.70 -
P/RPS 2.14 1.57 1.43 1.41 1.81 1.75 1.82 2.73%
P/EPS 16.47 14.44 13.41 13.45 13.95 14.38 16.40 0.07%
EY 6.07 6.93 7.46 7.44 7.17 6.95 6.10 -0.08%
DY 4.39 5.93 6.89 8.18 6.67 7.64 6.67 -6.73%
P/NAPS 5.99 4.49 4.05 3.96 4.81 4.74 5.28 2.12%

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