[HEIM] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 26.1%
YoY- 23.38%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 719,386 709,837 716,356 701,354 671,348 635,496 669,603 4.90%
PBT 96,565 93,408 93,918 93,718 81,382 57,753 68,840 25.33%
Tax -19,809 -17,747 -20,612 -21,317 -23,965 -17,398 -18,782 3.61%
NP 76,756 75,661 73,306 72,401 57,417 40,355 50,058 33.00%
-
NP to SH 76,756 75,661 73,306 72,401 57,417 40,355 50,058 33.00%
-
Tax Rate 20.51% 19.00% 21.95% 22.75% 29.45% 30.12% 27.28% -
Total Cost 642,630 634,176 643,050 628,953 613,931 595,141 619,545 2.47%
-
Net Worth 307,957 286,792 292,902 277,895 314,309 292,825 332,179 -4.92%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 28,635 36,609 36,609 36,609 56,874 56,874 92,753 -54.35%
Div Payout % 37.31% 48.39% 49.94% 50.56% 99.06% 140.94% 185.29% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 307,957 286,792 292,902 277,895 314,309 292,825 332,179 -4.92%
NOSH 301,919 301,886 301,961 302,060 302,220 301,881 301,981 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.67% 10.66% 10.23% 10.32% 8.55% 6.35% 7.48% -
ROE 24.92% 26.38% 25.03% 26.05% 18.27% 13.78% 15.07% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 238.27 235.13 237.23 232.19 222.14 210.51 221.74 4.91%
EPS 25.42 25.06 24.28 23.97 19.00 13.37 16.58 32.99%
DPS 9.48 12.12 12.12 12.12 18.84 18.84 30.72 -54.36%
NAPS 1.02 0.95 0.97 0.92 1.04 0.97 1.10 -4.91%
Adjusted Per Share Value based on latest NOSH - 302,060
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 238.13 234.97 237.13 232.16 222.23 210.36 221.65 4.90%
EPS 25.41 25.05 24.27 23.97 19.01 13.36 16.57 33.01%
DPS 9.48 12.12 12.12 12.12 18.83 18.83 30.70 -54.34%
NAPS 1.0194 0.9493 0.9696 0.9199 1.0404 0.9693 1.0996 -4.92%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.64 3.50 3.60 3.36 3.66 3.42 3.22 -
P/RPS 1.53 1.49 1.52 1.45 1.65 1.62 1.45 3.64%
P/EPS 14.32 13.96 14.83 14.02 19.26 25.58 19.43 -18.42%
EY 6.98 7.16 6.74 7.13 5.19 3.91 5.15 22.49%
DY 2.60 3.46 3.37 3.61 5.15 5.51 9.54 -57.99%
P/NAPS 3.57 3.68 3.71 3.65 3.52 3.53 2.93 14.09%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 26/11/02 28/08/02 31/05/02 28/02/02 26/11/01 -
Price 3.76 3.48 3.54 3.60 3.38 3.54 3.38 -
P/RPS 1.58 1.48 1.49 1.55 1.52 1.68 1.52 2.61%
P/EPS 14.79 13.89 14.58 15.02 17.79 26.48 20.39 -19.28%
EY 6.76 7.20 6.86 6.66 5.62 3.78 4.90 23.95%
DY 2.52 3.48 3.42 3.37 5.57 5.32 9.09 -57.51%
P/NAPS 3.69 3.66 3.65 3.91 3.25 3.65 3.07 13.05%

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