[HEIM] QoQ 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- -21.47%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 171,560 199,498 185,076 182,735 152,077 188,384 189,288 -6.36%
PBT 24,315 33,899 28,861 20,288 13,517 30,742 29,371 -11.86%
Tax -5,032 -10,621 -7,578 -6,126 4,516 -8,559 -10,443 -38.61%
NP 19,283 23,278 21,283 14,162 18,033 22,183 18,928 1.24%
-
NP to SH 19,283 23,278 21,283 14,162 18,033 22,183 18,928 1.24%
-
Tax Rate 20.70% 31.33% 26.26% 30.20% -33.41% 27.84% 35.56% -
Total Cost 152,277 176,220 163,793 168,573 134,044 166,201 170,360 -7.22%
-
Net Worth 296,196 307,957 286,792 292,902 277,895 314,309 292,825 0.76%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 72,537 - 362 - 28,272 28,287 36,225 59.06%
Div Payout % 376.18% - 1.70% - 156.78% 127.52% 191.39% -
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 296,196 307,957 286,792 292,902 277,895 314,309 292,825 0.76%
NOSH 302,241 301,919 301,886 301,961 302,060 302,220 301,881 0.07%
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 11.24% 11.67% 11.50% 7.75% 11.86% 11.78% 10.00% -
ROE 6.51% 7.56% 7.42% 4.84% 6.49% 7.06% 6.46% -
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 56.76 66.08 61.31 60.52 50.35 62.33 62.70 -6.43%
EPS 6.38 7.71 7.05 4.69 5.97 7.34 6.27 1.16%
DPS 24.00 0.00 0.12 0.00 9.36 9.36 12.00 58.94%
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 56.79 66.04 61.26 60.49 50.34 62.36 62.66 -6.36%
EPS 6.38 7.71 7.05 4.69 5.97 7.34 6.27 1.16%
DPS 24.01 0.00 0.12 0.00 9.36 9.36 11.99 59.07%
NAPS 0.9805 1.0194 0.9493 0.9696 0.9199 1.0404 0.9693 0.77%
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 6.84 5.51 5.71 5.95 6.67 5.87 5.45 16.40%
P/EPS 60.82 47.21 49.65 76.76 56.28 49.86 54.55 7.54%
EY 1.64 2.12 2.01 1.30 1.78 2.01 1.83 -7.06%
DY 6.19 0.00 0.03 0.00 2.79 2.56 3.51 46.11%
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 7.36 5.69 5.68 5.85 7.15 5.42 5.65 19.33%
P/EPS 65.52 48.77 49.36 75.48 60.30 46.05 56.46 10.46%
EY 1.53 2.05 2.03 1.32 1.66 2.17 1.77 -9.28%
DY 5.74 0.00 0.03 0.00 2.60 2.77 3.39 42.19%
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