[HEIM] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
10-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 30.92%
YoY- 56.1%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,129,628 886,208 947,365 1,028,984 964,964 796,595 756,412 30.55%
PBT 162,632 129,254 136,236 153,696 117,144 107,363 110,730 29.11%
Tax -45,404 -30,835 -38,757 -43,036 -32,620 -29,357 -32,433 25.06%
NP 117,228 98,419 97,478 110,660 84,524 78,006 78,297 30.77%
-
NP to SH 117,228 98,419 97,478 110,660 84,524 78,006 78,297 30.77%
-
Tax Rate 27.92% 23.86% 28.45% 28.00% 27.85% 27.34% 29.29% -
Total Cost 1,012,400 787,789 849,886 918,324 880,440 718,589 678,114 30.53%
-
Net Worth 338,390 311,146 314,187 295,979 316,964 296,072 308,114 6.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 114,791 48,336 72,484 - 108,761 483 -
Div Payout % - 116.64% 49.59% 65.50% - 139.43% 0.62% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 338,390 311,146 314,187 295,979 316,964 296,072 308,114 6.42%
NOSH 302,134 302,084 302,103 302,019 301,871 302,114 302,073 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.38% 11.11% 10.29% 10.75% 8.76% 9.79% 10.35% -
ROE 34.64% 31.63% 31.03% 37.39% 26.67% 26.35% 25.41% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 373.88 293.36 313.59 340.70 319.66 263.67 250.41 30.53%
EPS 38.80 32.58 32.27 36.64 28.00 25.82 25.92 30.76%
DPS 0.00 38.00 16.00 24.00 0.00 36.00 0.16 -
NAPS 1.12 1.03 1.04 0.98 1.05 0.98 1.02 6.41%
Adjusted Per Share Value based on latest NOSH - 302,111
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 373.93 293.35 313.60 340.61 319.42 263.69 250.39 30.55%
EPS 38.80 32.58 32.27 36.63 27.98 25.82 25.92 30.76%
DPS 0.00 38.00 16.00 23.99 0.00 36.00 0.16 -
NAPS 1.1201 1.03 1.04 0.9797 1.0492 0.9801 1.0199 6.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.10 4.76 5.05 4.26 4.16 3.88 3.64 -
P/RPS 1.36 1.62 1.61 1.25 1.30 1.47 1.45 -4.17%
P/EPS 13.14 14.61 15.65 11.63 14.86 15.03 14.04 -4.30%
EY 7.61 6.84 6.39 8.60 6.73 6.65 7.12 4.52%
DY 0.00 7.98 3.17 5.63 0.00 9.28 0.04 -
P/NAPS 4.55 4.62 4.86 4.35 3.96 3.96 3.57 17.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 06/08/04 27/05/04 10/02/04 11/11/03 28/08/03 22/05/03 -
Price 5.45 4.98 4.64 4.50 4.16 4.18 3.76 -
P/RPS 1.46 1.70 1.48 1.32 1.30 1.59 1.50 -1.78%
P/EPS 14.05 15.29 14.38 12.28 14.86 16.19 14.51 -2.11%
EY 7.12 6.54 6.95 8.14 6.73 6.18 6.89 2.20%
DY 0.00 7.63 3.45 5.33 0.00 8.61 0.04 -
P/NAPS 4.87 4.83 4.46 4.59 3.96 4.27 3.69 20.25%

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