[HEIM] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 10.45%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,020,134 1,027,373 947,365 756,412 723,130 742,976 673,422 7.16%
PBT 161,372 147,310 136,236 110,730 106,934 103,022 86,532 10.93%
Tax -45,136 -41,104 -38,757 -32,433 -34,444 -28,846 -24,229 10.92%
NP 116,236 106,206 97,478 78,297 72,490 74,176 62,302 10.94%
-
NP to SH 116,236 106,206 97,478 78,297 72,490 74,176 62,302 10.94%
-
Tax Rate 27.97% 27.90% 28.45% 29.29% 32.21% 28.00% 28.00% -
Total Cost 903,898 921,166 849,886 678,114 650,640 668,800 611,120 6.73%
-
Net Worth 350,399 326,232 314,187 308,114 314,126 314,100 329,233 1.04%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 52,358 48,330 48,336 483 72,490 - - -
Div Payout % 45.05% 45.51% 49.59% 0.62% 100.00% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 350,399 326,232 314,187 308,114 314,126 314,100 329,233 1.04%
NOSH 302,068 302,066 302,103 302,073 302,044 302,019 302,049 0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.39% 10.34% 10.29% 10.35% 10.02% 9.98% 9.25% -
ROE 33.17% 32.56% 31.03% 25.41% 23.08% 23.62% 18.92% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 337.72 340.11 313.59 250.41 239.41 246.00 222.95 7.16%
EPS 38.48 35.16 32.27 25.92 24.00 24.56 20.63 10.94%
DPS 17.33 16.00 16.00 0.16 24.00 0.00 0.00 -
NAPS 1.16 1.08 1.04 1.02 1.04 1.04 1.09 1.04%
Adjusted Per Share Value based on latest NOSH - 301,919
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 337.68 340.08 313.60 250.39 239.37 245.94 222.92 7.16%
EPS 38.48 35.16 32.27 25.92 24.00 24.55 20.62 10.95%
DPS 17.33 16.00 16.00 0.16 24.00 0.00 0.00 -
NAPS 1.1599 1.0799 1.04 1.0199 1.0398 1.0397 1.0898 1.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.50 5.45 5.05 3.64 3.66 3.08 4.12 -
P/RPS 1.63 1.60 1.61 1.45 1.53 1.25 1.85 -2.08%
P/EPS 14.29 15.50 15.65 14.04 15.25 12.54 19.97 -5.42%
EY 7.00 6.45 6.39 7.12 6.56 7.97 5.01 5.73%
DY 3.15 2.94 3.17 0.04 6.56 0.00 0.00 -
P/NAPS 4.74 5.05 4.86 3.57 3.52 2.96 3.78 3.84%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 10/05/05 27/05/04 22/05/03 31/05/02 28/05/01 29/05/00 -
Price 5.50 5.70 4.64 3.76 3.38 3.02 3.92 -
P/RPS 1.63 1.68 1.48 1.50 1.41 1.23 1.76 -1.27%
P/EPS 14.29 16.21 14.38 14.51 14.08 12.30 19.00 -4.63%
EY 7.00 6.17 6.95 6.89 7.10 8.13 5.26 4.87%
DY 3.15 2.81 3.45 0.04 7.10 0.00 0.00 -
P/NAPS 4.74 5.28 4.46 3.69 3.25 2.90 3.60 4.68%

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