[HEIM] YoY 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- 9.37%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
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 205,606 225,747 196,032 199,498 188,384 154,097 168,119 3.41%
PBT 29,051 30,195 25,329 33,899 30,742 7,113 19,378 6.97%
Tax -8,121 -8,485 -7,550 -10,621 -8,559 -1,992 -5,426 6.94%
NP 20,930 21,710 17,779 23,278 22,183 5,121 13,952 6.98%
-
NP to SH 20,930 21,710 17,779 23,278 22,183 5,121 13,952 6.98%
-
Tax Rate 27.95% 28.10% 29.81% 31.33% 27.84% 28.01% 28.00% -
Total Cost 184,676 204,037 178,253 176,220 166,201 148,976 154,167 3.05%
-
Net Worth 350,343 326,102 313,924 307,957 314,309 313,284 329,170 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 - - - - 28,287 - - -
Div Payout % - - - - 127.52% - - -
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 350,343 326,102 313,924 307,957 314,309 313,284 329,170 1.04%
NOSH 302,020 301,947 301,850 301,919 302,220 301,235 301,991 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 10.18% 9.62% 9.07% 11.67% 11.78% 3.32% 8.30% -
ROE 5.97% 6.66% 5.66% 7.56% 7.06% 1.63% 4.24% -
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 68.08 74.76 64.94 66.08 62.33 51.16 55.67 3.40%
EPS 6.93 7.19 5.89 7.71 7.34 1.70 4.62 6.98%
DPS 0.00 0.00 0.00 0.00 9.36 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 68.06 74.73 64.89 66.04 62.36 51.01 55.65 3.41%
EPS 6.93 7.19 5.89 7.71 7.34 1.70 4.62 6.98%
DPS 0.00 0.00 0.00 0.00 9.36 0.00 0.00 -
NAPS 1.1597 1.0795 1.0391 1.0194 1.0404 1.037 1.0896 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 8.08 7.29 7.78 5.51 5.87 6.02 7.40 1.47%
P/EPS 79.37 75.80 85.74 47.21 49.86 181.18 89.18 -1.92%
EY 1.26 1.32 1.17 2.12 2.01 0.55 1.12 1.98%
DY 0.00 0.00 0.00 0.00 2.56 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 8.08 7.62 7.14 5.69 5.42 5.90 7.04 2.32%
P/EPS 79.37 79.28 78.78 48.77 46.05 177.65 84.85 -1.10%
EY 1.26 1.26 1.27 2.05 2.17 0.56 1.18 1.09%
DY 0.00 0.00 0.00 0.00 2.77 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