[HEIM] QoQ Cumulative 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- 161.84%
YoY- 56.1%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 282,407 886,208 710,524 514,492 241,241 796,595 567,309 -37.10%
PBT 40,658 129,254 102,177 76,848 29,286 107,363 83,048 -37.80%
Tax -11,351 -30,835 -29,068 -21,518 -8,155 -29,357 -24,325 -39.75%
NP 29,307 98,419 73,109 55,330 21,131 78,006 58,723 -37.00%
-
NP to SH 29,307 98,419 73,109 55,330 21,131 78,006 58,723 -37.00%
-
Tax Rate 27.92% 23.86% 28.45% 28.00% 27.85% 27.34% 29.29% -
Total Cost 253,100 787,789 637,415 459,162 220,110 718,589 508,586 -37.12%
-
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 36,252 36,242 - 108,761 362 -
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 8.66% 31.63% 23.27% 18.69% 6.67% 26.35% 19.06% -
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 93.47 293.36 235.19 170.35 79.92 263.67 187.81 -37.11%
EPS 9.70 32.58 24.20 18.32 7.00 25.82 19.44 -37.01%
DPS 0.00 38.00 12.00 12.00 0.00 36.00 0.12 -
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 93.48 293.35 235.20 170.31 79.86 263.69 187.79 -37.10%
EPS 9.70 32.58 24.20 18.32 6.99 25.82 19.44 -37.01%
DPS 0.00 38.00 12.00 12.00 0.00 36.00 0.12 -
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 5.46 1.62 2.15 2.50 5.21 1.47 1.94 98.96%
P/EPS 52.58 14.61 20.87 23.25 59.43 15.03 18.72 98.69%
EY 1.90 6.84 4.79 4.30 1.68 6.65 5.34 -49.69%
DY 0.00 7.98 2.38 2.82 0.00 9.28 0.03 -
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 5.83 1.70 1.97 2.64 5.21 1.59 2.00 103.66%
P/EPS 56.19 15.29 19.17 24.56 59.43 16.19 19.34 103.21%
EY 1.78 6.54 5.22 4.07 1.68 6.18 5.17 -50.78%
DY 0.00 7.63 2.59 2.67 0.00 8.61 0.03 -
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