[HEIM] QoQ 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- 50.28%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 241,241 171,560 199,498 185,076 182,735 152,077 188,384 17.90%
PBT 29,286 24,315 33,899 28,861 20,288 13,517 30,742 -3.18%
Tax -8,155 -5,032 -10,621 -7,578 -6,126 4,516 -8,559 -3.16%
NP 21,131 19,283 23,278 21,283 14,162 18,033 22,183 -3.18%
-
NP to SH 21,131 19,283 23,278 21,283 14,162 18,033 22,183 -3.18%
-
Tax Rate 27.85% 20.70% 31.33% 26.26% 30.20% -33.41% 27.84% -
Total Cost 220,110 152,277 176,220 163,793 168,573 134,044 166,201 20.57%
-
Net Worth 316,964 296,196 307,957 286,792 292,902 277,895 314,309 0.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 72,537 - 362 - 28,272 28,287 -
Div Payout % - 376.18% - 1.70% - 156.78% 127.52% -
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 316,964 296,196 307,957 286,792 292,902 277,895 314,309 0.56%
NOSH 301,871 302,241 301,919 301,886 301,961 302,060 302,220 -0.07%
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% 11.24% 11.67% 11.50% 7.75% 11.86% 11.78% -
ROE 6.67% 6.51% 7.56% 7.42% 4.84% 6.49% 7.06% -
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 56.76 66.08 61.31 60.52 50.35 62.33 18.00%
EPS 7.00 6.38 7.71 7.05 4.69 5.97 7.34 -3.10%
DPS 0.00 24.00 0.00 0.12 0.00 9.36 9.36 -
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 56.79 66.04 61.26 60.49 50.34 62.36 17.90%
EPS 6.99 6.38 7.71 7.05 4.69 5.97 7.34 -3.20%
DPS 0.00 24.01 0.00 0.12 0.00 9.36 9.36 -
NAPS 1.0492 0.9805 1.0194 0.9493 0.9696 0.9199 1.0404 0.56%
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 6.84 5.51 5.71 5.95 6.67 5.87 -7.63%
P/EPS 59.43 60.82 47.21 49.65 76.76 56.28 49.86 12.40%
EY 1.68 1.64 2.12 2.01 1.30 1.78 2.01 -11.25%
DY 0.00 6.19 0.00 0.03 0.00 2.79 2.56 -
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 7.36 5.69 5.68 5.85 7.15 5.42 -2.59%
P/EPS 59.43 65.52 48.77 49.36 75.48 60.30 46.05 18.51%
EY 1.68 1.53 2.05 2.03 1.32 1.66 2.17 -15.67%
DY 0.00 5.74 0.00 0.03 0.00 2.60 2.77 -
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