[HEIM] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 68.92%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 367,811 182,735 701,354 542,348 353,964 164,676 693,917 -34.42%
PBT 49,149 20,288 93,718 80,201 49,459 20,088 78,448 -26.71%
Tax -13,704 -6,126 -21,317 -25,833 -17,274 -6,831 -19,767 -21.61%
NP 35,445 14,162 72,401 54,368 32,185 13,257 58,681 -28.47%
-
NP to SH 35,445 14,162 72,401 54,368 32,185 13,257 58,681 -28.47%
-
Tax Rate 27.88% 30.20% 22.75% 32.21% 34.93% 34.01% 25.20% -
Total Cost 332,366 168,573 628,953 487,980 321,779 151,419 635,236 -34.99%
-
Net Worth 287,065 292,902 277,884 314,126 293,140 332,179 317,276 -6.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 362 - 82,640 54,367 36,264 - 82,673 -97.29%
Div Payout % 1.02% - 114.14% 100.00% 112.68% - 140.89% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 287,065 292,902 277,884 314,126 293,140 332,179 317,276 -6.43%
NOSH 302,173 301,961 302,048 302,044 302,206 301,981 302,167 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.64% 7.75% 10.32% 10.02% 9.09% 8.05% 8.46% -
ROE 12.35% 4.84% 26.05% 17.31% 10.98% 3.99% 18.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 121.72 60.52 232.20 179.56 117.13 54.53 229.65 -34.43%
EPS 11.73 4.69 23.97 18.00 10.65 4.39 19.42 -28.47%
DPS 0.12 0.00 27.36 18.00 12.00 0.00 27.36 -97.29%
NAPS 0.95 0.97 0.92 1.04 0.97 1.10 1.05 -6.43%
Adjusted Per Share Value based on latest NOSH - 302,220
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 121.75 60.49 232.16 179.53 117.17 54.51 229.70 -34.42%
EPS 11.73 4.69 23.97 18.00 10.65 4.39 19.42 -28.47%
DPS 0.12 0.00 27.36 18.00 12.00 0.00 27.37 -97.29%
NAPS 0.9502 0.9696 0.9198 1.0398 0.9703 1.0996 1.0502 -6.43%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.50 3.60 3.36 3.66 3.42 3.22 3.02 -
P/RPS 2.88 5.95 1.45 2.04 2.92 5.90 1.32 67.98%
P/EPS 29.84 76.76 14.02 20.33 32.11 73.35 15.55 54.23%
EY 3.35 1.30 7.13 4.92 3.11 1.36 6.43 -35.17%
DY 0.03 0.00 8.14 4.92 3.51 0.00 9.06 -97.75%
P/NAPS 3.68 3.71 3.65 3.52 3.53 2.93 2.88 17.69%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 28/08/02 31/05/02 28/02/02 26/11/01 29/08/01 -
Price 3.48 3.54 3.60 3.38 3.54 3.38 3.12 -
P/RPS 2.86 5.85 1.55 1.88 3.02 6.20 1.36 63.91%
P/EPS 29.67 75.48 15.02 18.78 33.24 76.99 16.07 50.33%
EY 3.37 1.32 6.66 5.33 3.01 1.30 6.22 -33.46%
DY 0.03 0.00 7.60 5.33 3.39 0.00 8.77 -97.70%
P/NAPS 3.66 3.65 3.91 3.25 3.65 3.07 2.97 14.89%

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