[HEIM] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 50.28%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 254,863 262,376 273,251 185,076 189,288 225,702 199,301 -0.26%
PBT 41,464 39,630 47,562 28,861 29,371 40,458 33,469 -0.22%
Tax -11,552 -10,992 -13,363 -7,578 -10,443 -11,827 -9,371 -0.22%
NP 29,912 28,638 34,199 21,283 18,928 28,631 24,098 -0.22%
-
NP to SH 29,912 28,638 34,199 21,283 18,928 28,631 24,098 -0.22%
-
Tax Rate 27.86% 27.74% 28.10% 26.26% 35.56% 29.23% 28.00% -
Total Cost 224,951 233,738 239,052 163,793 170,360 197,071 175,203 -0.26%
-
Net Worth 329,334 305,109 296,069 286,792 292,825 335,236 340,384 0.03%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 39,278 36,250 36,253 362 36,225 36,241 36,147 -0.08%
Div Payout % 131.31% 126.58% 106.01% 1.70% 191.39% 126.58% 150.00% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 329,334 305,109 296,069 286,792 292,825 335,236 340,384 0.03%
NOSH 302,141 302,088 302,111 301,886 301,881 302,014 301,225 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.74% 10.91% 12.52% 11.50% 10.00% 12.69% 12.09% -
ROE 9.08% 9.39% 11.55% 7.42% 6.46% 8.54% 7.08% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 84.35 86.85 90.45 61.31 62.70 74.73 66.16 -0.25%
EPS 9.90 9.48 11.32 7.05 6.27 9.48 8.00 -0.22%
DPS 13.00 12.00 12.00 0.12 12.00 12.00 12.00 -0.08%
NAPS 1.09 1.01 0.98 0.95 0.97 1.11 1.13 0.03%
Adjusted Per Share Value based on latest NOSH - 301,886
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 84.36 86.85 90.45 61.26 62.66 74.71 65.97 -0.26%
EPS 9.90 9.48 11.32 7.05 6.27 9.48 7.98 -0.22%
DPS 13.00 12.00 12.00 0.12 11.99 12.00 11.97 -0.08%
NAPS 1.0902 1.01 0.98 0.9493 0.9693 1.1097 1.1267 0.03%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.70 5.15 4.26 3.50 3.42 3.24 0.00 -
P/RPS 6.76 5.93 4.71 5.71 5.45 4.34 0.00 -100.00%
P/EPS 57.58 54.32 37.63 49.65 54.55 34.18 0.00 -100.00%
EY 1.74 1.84 2.66 2.01 1.83 2.93 0.00 -100.00%
DY 2.28 2.33 2.82 0.03 3.51 3.70 0.00 -100.00%
P/NAPS 5.23 5.10 4.35 3.68 3.53 2.92 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 03/02/05 10/02/04 27/02/03 28/02/02 26/02/01 24/02/00 -
Price 5.65 5.45 4.50 3.48 3.54 3.22 4.18 -
P/RPS 6.70 6.27 4.98 5.68 5.65 4.31 6.32 -0.06%
P/EPS 57.07 57.49 39.75 49.36 56.46 33.97 52.25 -0.09%
EY 1.75 1.74 2.52 2.03 1.77 2.94 1.91 0.09%
DY 2.30 2.20 2.67 0.03 3.39 3.73 2.87 0.23%
P/NAPS 5.18 5.40 4.59 3.66 3.65 2.90 3.70 -0.35%

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