[HEIM] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -17.16%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 210,912 181,583 175,684 171,560 152,077 122,071 113,873 10.81%
PBT 21,182 30,036 27,077 24,315 13,517 1,181 2,453 43.21%
Tax 19,838 -1,723 -1,767 -5,032 4,516 1,868 11,773 9.08%
NP 41,020 28,313 25,310 19,283 18,033 3,049 14,226 19.29%
-
NP to SH 41,020 28,313 25,310 19,283 18,033 3,049 14,226 19.29%
-
Tax Rate -93.65% 5.74% 6.53% 20.70% -33.41% -158.17% -479.94% -
Total Cost 169,892 153,270 150,374 152,277 134,044 119,022 99,647 9.29%
-
Net Worth 365,494 326,339 311,089 296,196 277,895 316,975 283,915 4.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 87,597 87,628 78,527 72,537 28,272 56,512 39,264 14.30%
Div Payout % 213.55% 309.50% 310.26% 376.18% 156.78% 1,853.47% 276.01% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 365,494 326,339 311,089 296,196 277,895 316,975 283,915 4.29%
NOSH 302,061 302,166 302,028 302,241 302,060 301,881 302,038 0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.45% 15.59% 14.41% 11.24% 11.86% 2.50% 12.49% -
ROE 11.22% 8.68% 8.14% 6.51% 6.49% 0.96% 5.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 69.82 60.09 58.17 56.76 50.35 40.44 37.70 10.81%
EPS 13.58 9.37 8.38 6.38 5.97 1.01 4.71 19.29%
DPS 29.00 29.00 26.00 24.00 9.36 18.72 13.00 14.30%
NAPS 1.21 1.08 1.03 0.98 0.92 1.05 0.94 4.29%
Adjusted Per Share Value based on latest NOSH - 302,241
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 69.82 60.11 58.15 56.79 50.34 40.41 37.69 10.81%
EPS 13.58 9.37 8.38 6.38 5.97 1.01 4.71 19.29%
DPS 29.00 29.01 25.99 24.01 9.36 18.71 13.00 14.30%
NAPS 1.2099 1.0802 1.0298 0.9805 0.9199 1.0492 0.9398 4.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.45 5.65 4.76 3.88 3.36 3.02 3.56 -
P/RPS 7.81 9.40 8.18 6.84 6.67 7.47 9.44 -3.10%
P/EPS 40.13 60.30 56.80 60.82 56.28 299.01 75.58 -10.00%
EY 2.49 1.66 1.76 1.64 1.78 0.33 1.32 11.15%
DY 5.32 5.13 5.46 6.19 2.79 6.20 3.65 6.47%
P/NAPS 4.50 5.23 4.62 3.96 3.65 2.88 3.79 2.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 05/08/05 06/08/04 28/08/03 28/08/02 29/08/01 29/08/00 -
Price 5.80 5.70 4.98 4.18 3.60 3.12 3.58 -
P/RPS 8.31 9.49 8.56 7.36 7.15 7.72 9.50 -2.20%
P/EPS 42.71 60.83 59.43 65.52 60.30 308.91 76.01 -9.15%
EY 2.34 1.64 1.68 1.53 1.66 0.32 1.32 10.00%
DY 5.00 5.09 5.22 5.74 2.60 6.00 3.63 5.47%
P/NAPS 4.79 5.28 4.83 4.27 3.91 2.97 3.81 3.88%

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