[HEIM] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -2.75%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,626,418 1,448,674 1,326,194 1,259,459 1,177,402 1,049,914 946,684 9.42%
PBT 267,830 252,980 195,181 178,424 165,028 151,953 151,065 10.00%
Tax -66,190 -65,201 -50,576 -44,341 -41,510 -15,519 -35,575 10.89%
NP 201,640 187,779 144,605 134,083 123,518 136,434 115,490 9.72%
-
NP to SH 201,640 187,779 144,605 134,083 123,518 136,434 115,490 9.72%
-
Tax Rate 24.71% 25.77% 25.91% 24.85% 25.15% 10.21% 23.55% -
Total Cost 1,424,778 1,260,895 1,181,589 1,125,376 1,053,884 913,480 831,194 9.38%
-
Net Worth 374,601 516,607 465,214 444,119 419,791 395,857 350,343 1.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 344,318 135,899 123,837 123,858 135,855 126,865 126,906 18.08%
Div Payout % 170.76% 72.37% 85.64% 92.37% 109.99% 92.99% 109.89% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 374,601 516,607 465,214 444,119 419,791 395,857 350,343 1.12%
NOSH 302,098 302,109 302,087 302,122 302,008 302,181 302,020 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.40% 12.96% 10.90% 10.65% 10.49% 12.99% 12.20% -
ROE 53.83% 36.35% 31.08% 30.19% 29.42% 34.47% 32.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 538.37 479.52 439.01 416.87 389.86 347.44 313.45 9.42%
EPS 66.75 62.16 47.87 44.38 40.90 45.15 38.24 9.71%
DPS 114.00 45.00 41.00 41.00 45.00 42.00 42.00 18.08%
NAPS 1.24 1.71 1.54 1.47 1.39 1.31 1.16 1.11%
Adjusted Per Share Value based on latest NOSH - 302,122
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 538.37 479.54 438.99 416.90 389.74 347.54 313.37 9.42%
EPS 66.75 62.16 47.87 44.38 40.89 45.16 38.23 9.72%
DPS 114.00 44.99 40.99 41.00 44.97 41.99 42.01 18.08%
NAPS 1.24 1.7101 1.5399 1.4701 1.3896 1.3104 1.1597 1.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 13.08 9.62 6.93 5.60 5.45 6.10 5.50 -
P/RPS 2.43 2.01 1.58 1.34 1.40 1.76 1.75 5.61%
P/EPS 19.60 15.48 14.48 12.62 13.33 13.51 14.38 5.29%
EY 5.10 6.46 6.91 7.93 7.50 7.40 6.95 -5.02%
DY 8.72 4.68 5.92 7.32 8.26 6.89 7.64 2.22%
P/NAPS 10.55 5.63 4.50 3.81 3.92 4.66 4.74 14.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 05/05/11 07/05/10 15/05/09 23/05/08 04/05/07 26/05/06 -
Price 13.00 10.24 6.91 5.95 5.50 6.30 5.50 -
P/RPS 2.41 2.14 1.57 1.43 1.41 1.81 1.75 5.47%
P/EPS 19.48 16.47 14.44 13.41 13.45 13.95 14.38 5.18%
EY 5.13 6.07 6.93 7.46 7.44 7.17 6.95 -4.93%
DY 8.77 4.39 5.93 6.89 8.18 6.67 7.64 2.32%
P/NAPS 10.48 5.99 4.49 4.05 3.96 4.81 4.74 14.12%

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