[HEIM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -80.44%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 796,595 567,309 367,811 182,735 701,354 542,348 353,964 71.98%
PBT 107,363 83,048 49,149 20,288 93,718 80,201 49,459 67.88%
Tax -29,357 -24,325 -13,704 -6,126 -21,317 -25,833 -17,274 42.55%
NP 78,006 58,723 35,445 14,162 72,401 54,368 32,185 80.72%
-
NP to SH 78,006 58,723 35,445 14,162 72,401 54,368 32,185 80.72%
-
Tax Rate 27.34% 29.29% 27.88% 30.20% 22.75% 32.21% 34.93% -
Total Cost 718,589 508,586 332,366 168,573 628,953 487,980 321,779 71.10%
-
Net Worth 296,072 308,114 287,065 292,902 277,884 314,126 293,140 0.66%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 108,761 362 362 - 82,640 54,367 36,264 108.38%
Div Payout % 139.43% 0.62% 1.02% - 114.14% 100.00% 112.68% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 296,072 308,114 287,065 292,902 277,884 314,126 293,140 0.66%
NOSH 302,114 302,073 302,173 301,961 302,048 302,044 302,206 -0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.79% 10.35% 9.64% 7.75% 10.32% 10.02% 9.09% -
ROE 26.35% 19.06% 12.35% 4.84% 26.05% 17.31% 10.98% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 263.67 187.81 121.72 60.52 232.20 179.56 117.13 72.01%
EPS 25.82 19.44 11.73 4.69 23.97 18.00 10.65 80.76%
DPS 36.00 0.12 0.12 0.00 27.36 18.00 12.00 108.42%
NAPS 0.98 1.02 0.95 0.97 0.92 1.04 0.97 0.68%
Adjusted Per Share Value based on latest NOSH - 301,961
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 263.69 187.79 121.75 60.49 232.16 179.53 117.17 71.98%
EPS 25.82 19.44 11.73 4.69 23.97 18.00 10.65 80.76%
DPS 36.00 0.12 0.12 0.00 27.36 18.00 12.00 108.42%
NAPS 0.9801 1.0199 0.9502 0.9696 0.9198 1.0398 0.9703 0.67%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.88 3.64 3.50 3.60 3.36 3.66 3.42 -
P/RPS 1.47 1.94 2.88 5.95 1.45 2.04 2.92 -36.79%
P/EPS 15.03 18.72 29.84 76.76 14.02 20.33 32.11 -39.79%
EY 6.65 5.34 3.35 1.30 7.13 4.92 3.11 66.20%
DY 9.28 0.03 0.03 0.00 8.14 4.92 3.51 91.54%
P/NAPS 3.96 3.57 3.68 3.71 3.65 3.52 3.53 7.98%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 26/11/02 28/08/02 31/05/02 28/02/02 -
Price 4.18 3.76 3.48 3.54 3.60 3.38 3.54 -
P/RPS 1.59 2.00 2.86 5.85 1.55 1.88 3.02 -34.87%
P/EPS 16.19 19.34 29.67 75.48 15.02 18.78 33.24 -38.17%
EY 6.18 5.17 3.37 1.32 6.66 5.33 3.01 61.75%
DY 8.61 0.03 0.03 0.00 7.60 5.33 3.39 86.47%
P/NAPS 4.27 3.69 3.66 3.65 3.91 3.25 3.65 11.05%

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