[HEIM] YoY Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 68.92%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 770,530 710,524 567,309 542,348 557,232 505,067 0 -100.00%
PBT 110,483 102,177 83,048 80,201 77,267 64,899 0 -100.00%
Tax -30,828 -29,068 -24,325 -25,833 -21,635 -18,172 0 -100.00%
NP 79,655 73,109 58,723 54,368 55,632 46,727 0 -100.00%
-
NP to SH 79,655 73,109 58,723 54,368 55,632 46,727 0 -100.00%
-
Tax Rate 27.90% 28.45% 29.29% 32.21% 28.00% 28.00% - -
Total Cost 690,875 637,415 508,586 487,980 501,600 458,340 0 -100.00%
-
Net Worth 326,232 314,187 308,114 314,126 314,100 329,233 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 36,248 36,252 362 54,367 - - - -100.00%
Div Payout % 45.51% 49.59% 0.62% 100.00% - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 326,232 314,187 308,114 314,126 314,100 329,233 0 -100.00%
NOSH 302,066 302,103 302,073 302,044 302,019 302,049 301,407 -0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 10.34% 10.29% 10.35% 10.02% 9.98% 9.25% 0.00% -
ROE 24.42% 23.27% 19.06% 17.31% 17.71% 14.19% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 255.09 235.19 187.81 179.56 184.50 167.21 0.00 -100.00%
EPS 26.37 24.20 19.44 18.00 18.42 15.47 0.00 -100.00%
DPS 12.00 12.00 0.12 18.00 0.00 0.00 0.00 -100.00%
NAPS 1.08 1.04 1.02 1.04 1.04 1.09 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 302,220
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 255.06 235.20 187.79 179.53 184.45 167.19 0.00 -100.00%
EPS 26.37 24.20 19.44 18.00 18.42 15.47 0.00 -100.00%
DPS 12.00 12.00 0.12 18.00 0.00 0.00 0.00 -100.00%
NAPS 1.0799 1.04 1.0199 1.0398 1.0397 1.0898 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 5.45 5.05 3.64 3.66 3.08 4.12 0.00 -
P/RPS 2.14 2.15 1.94 2.04 1.67 2.46 0.00 -100.00%
P/EPS 20.67 20.87 18.72 20.33 16.72 26.63 0.00 -100.00%
EY 4.84 4.79 5.34 4.92 5.98 3.75 0.00 -100.00%
DY 2.20 2.38 0.03 4.92 0.00 0.00 0.00 -100.00%
P/NAPS 5.05 4.86 3.57 3.52 2.96 3.78 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 10/05/05 27/05/04 22/05/03 31/05/02 28/05/01 29/05/00 - -
Price 5.70 4.64 3.76 3.38 3.02 3.92 0.00 -
P/RPS 2.23 1.97 2.00 1.88 1.64 2.34 0.00 -100.00%
P/EPS 21.62 19.17 19.34 18.78 16.40 25.34 0.00 -100.00%
EY 4.63 5.22 5.17 5.33 6.10 3.95 0.00 -100.00%
DY 2.11 2.59 0.03 5.33 0.00 0.00 0.00 -100.00%
P/NAPS 5.28 4.46 3.69 3.25 2.90 3.60 0.00 -100.00%

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