[HEIM] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -48.01%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 281,266 205,606 225,747 196,032 199,498 188,384 154,097 10.54%
PBT 45,374 29,051 30,195 25,329 33,899 30,742 7,113 36.16%
Tax -11,439 -8,121 -8,485 -7,550 -10,621 -8,559 -1,992 33.80%
NP 33,935 20,930 21,710 17,779 23,278 22,183 5,121 37.03%
-
NP to SH 33,935 20,930 21,710 17,779 23,278 22,183 5,121 37.03%
-
Tax Rate 25.21% 27.95% 28.10% 29.81% 31.33% 27.84% 28.01% -
Total Cost 247,331 184,676 204,037 178,253 176,220 166,201 148,976 8.81%
-
Net Worth 395,857 350,343 326,102 313,924 307,957 314,309 313,284 3.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - 28,287 - -
Div Payout % - - - - - 127.52% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 395,857 350,343 326,102 313,924 307,957 314,309 313,284 3.97%
NOSH 302,181 302,020 301,947 301,850 301,919 302,220 301,235 0.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.07% 10.18% 9.62% 9.07% 11.67% 11.78% 3.32% -
ROE 8.57% 5.97% 6.66% 5.66% 7.56% 7.06% 1.63% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.08 68.08 74.76 64.94 66.08 62.33 51.16 10.48%
EPS 11.23 6.93 7.19 5.89 7.71 7.34 1.70 36.95%
DPS 0.00 0.00 0.00 0.00 0.00 9.36 0.00 -
NAPS 1.31 1.16 1.08 1.04 1.02 1.04 1.04 3.91%
Adjusted Per Share Value based on latest NOSH - 301,850
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.11 68.06 74.73 64.89 66.04 62.36 51.01 10.54%
EPS 11.23 6.93 7.19 5.89 7.71 7.34 1.70 36.95%
DPS 0.00 0.00 0.00 0.00 0.00 9.36 0.00 -
NAPS 1.3104 1.1598 1.0795 1.0392 1.0194 1.0405 1.0371 3.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 6.10 5.50 5.45 5.05 3.64 3.66 3.08 -
P/RPS 6.55 8.08 7.29 7.78 5.51 5.87 6.02 1.41%
P/EPS 54.32 79.37 75.80 85.74 47.21 49.86 181.18 -18.18%
EY 1.84 1.26 1.32 1.17 2.12 2.01 0.55 22.28%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 4.66 4.74 5.05 4.86 3.57 3.52 2.96 7.85%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 04/05/07 26/05/06 10/05/05 27/05/04 22/05/03 31/05/02 28/05/01 -
Price 6.30 5.50 5.70 4.64 3.76 3.38 3.02 -
P/RPS 6.77 8.08 7.62 7.14 5.69 5.42 5.90 2.31%
P/EPS 56.10 79.37 79.28 78.78 48.77 46.05 177.65 -17.47%
EY 1.78 1.26 1.26 1.27 2.05 2.17 0.56 21.24%
DY 0.00 0.00 0.00 0.00 0.00 2.77 0.00 -
P/NAPS 4.81 4.74 5.28 4.46 3.69 3.25 2.90 8.79%

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