[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 150.28%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 241,241 796,595 567,309 367,811 182,735 701,354 542,348 -41.70%
PBT 29,286 107,363 83,048 49,149 20,288 93,718 80,201 -48.88%
Tax -8,155 -29,357 -24,325 -13,704 -6,126 -21,317 -25,833 -53.60%
NP 21,131 78,006 58,723 35,445 14,162 72,401 54,368 -46.71%
-
NP to SH 21,131 78,006 58,723 35,445 14,162 72,401 54,368 -46.71%
-
Tax Rate 27.85% 27.34% 29.29% 27.88% 30.20% 22.75% 32.21% -
Total Cost 220,110 718,589 508,586 332,366 168,573 628,953 487,980 -41.15%
-
Net Worth 316,964 296,072 308,114 287,065 292,902 277,884 314,126 0.60%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 108,761 362 362 - 82,640 54,367 -
Div Payout % - 139.43% 0.62% 1.02% - 114.14% 100.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 316,964 296,072 308,114 287,065 292,902 277,884 314,126 0.60%
NOSH 301,871 302,114 302,073 302,173 301,961 302,048 302,044 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.76% 9.79% 10.35% 9.64% 7.75% 10.32% 10.02% -
ROE 6.67% 26.35% 19.06% 12.35% 4.84% 26.05% 17.31% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 79.92 263.67 187.81 121.72 60.52 232.20 179.56 -41.67%
EPS 7.00 25.82 19.44 11.73 4.69 23.97 18.00 -46.69%
DPS 0.00 36.00 0.12 0.12 0.00 27.36 18.00 -
NAPS 1.05 0.98 1.02 0.95 0.97 0.92 1.04 0.63%
Adjusted Per Share Value based on latest NOSH - 301,886
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 79.86 263.69 187.79 121.75 60.49 232.16 179.53 -41.69%
EPS 6.99 25.82 19.44 11.73 4.69 23.97 18.00 -46.74%
DPS 0.00 36.00 0.12 0.12 0.00 27.36 18.00 -
NAPS 1.0492 0.9801 1.0199 0.9502 0.9696 0.9198 1.0398 0.60%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.16 3.88 3.64 3.50 3.60 3.36 3.66 -
P/RPS 5.21 1.47 1.94 2.88 5.95 1.45 2.04 86.73%
P/EPS 59.43 15.03 18.72 29.84 76.76 14.02 20.33 104.31%
EY 1.68 6.65 5.34 3.35 1.30 7.13 4.92 -51.11%
DY 0.00 9.28 0.03 0.03 0.00 8.14 4.92 -
P/NAPS 3.96 3.96 3.57 3.68 3.71 3.65 3.52 8.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 28/08/03 22/05/03 27/02/03 26/11/02 28/08/02 31/05/02 -
Price 4.16 4.18 3.76 3.48 3.54 3.60 3.38 -
P/RPS 5.21 1.59 2.00 2.86 5.85 1.55 1.88 97.17%
P/EPS 59.43 16.19 19.34 29.67 75.48 15.02 18.78 115.39%
EY 1.68 6.18 5.17 3.37 1.32 6.66 5.33 -53.65%
DY 0.00 8.61 0.03 0.03 0.00 7.60 5.33 -
P/NAPS 3.96 4.27 3.69 3.66 3.65 3.91 3.25 14.06%

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