[HEIM] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 8.36%
YoY- 49.21%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,240,032 1,218,528 1,129,628 964,964 730,940 658,704 709,732 9.74%
PBT 205,820 202,056 162,632 117,144 81,152 80,352 118,784 9.58%
Tax -57,528 -56,716 -45,404 -32,620 -24,504 -27,324 -31,264 10.69%
NP 148,292 145,340 117,228 84,524 56,648 53,028 87,520 9.18%
-
NP to SH 148,292 145,340 117,228 84,524 56,648 53,028 87,520 9.18%
-
Tax Rate 27.95% 28.07% 27.92% 27.85% 30.20% 34.01% 26.32% -
Total Cost 1,091,740 1,073,188 1,012,400 880,440 674,292 605,676 622,212 9.81%
-
Net Worth 401,850 362,443 338,390 316,964 292,902 332,179 308,254 4.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 401,850 362,443 338,390 316,964 292,902 332,179 308,254 4.51%
NOSH 302,143 302,036 302,134 301,871 301,961 301,981 302,209 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.96% 11.93% 10.38% 8.76% 7.75% 8.05% 12.33% -
ROE 36.90% 40.10% 34.64% 26.67% 19.34% 15.96% 28.39% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 410.41 403.44 373.88 319.66 242.06 218.13 234.85 9.74%
EPS 49.08 48.12 38.80 28.00 18.76 17.56 28.96 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.20 1.12 1.05 0.97 1.10 1.02 4.52%
Adjusted Per Share Value based on latest NOSH - 301,871
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 410.47 403.36 373.93 319.42 241.95 218.04 234.93 9.74%
EPS 49.09 48.11 38.80 27.98 18.75 17.55 28.97 9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3302 1.1998 1.1201 1.0492 0.9696 1.0996 1.0204 4.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 5.75 5.80 5.10 4.16 3.60 3.22 3.42 -
P/RPS 1.40 1.44 1.36 1.30 1.49 1.48 1.46 -0.69%
P/EPS 11.72 12.05 13.14 14.86 19.19 18.34 11.81 -0.12%
EY 8.54 8.30 7.61 6.73 5.21 5.45 8.47 0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.83 4.55 3.96 3.71 2.93 3.35 4.32%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 07/11/06 09/11/05 09/11/04 11/11/03 26/11/02 26/11/01 30/11/00 -
Price 5.80 5.75 5.45 4.16 3.54 3.38 3.28 -
P/RPS 1.41 1.43 1.46 1.30 1.46 1.55 1.40 0.11%
P/EPS 11.82 11.95 14.05 14.86 18.87 19.25 11.33 0.70%
EY 8.46 8.37 7.12 6.73 5.30 5.20 8.83 -0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 4.79 4.87 3.96 3.65 3.07 3.22 5.17%

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