[HEIM] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -19.38%
YoY- -48.72%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 916,499 885,550 709,837 635,496 685,127 336,948 -1.04%
PBT 132,694 135,062 93,408 57,753 91,985 45,521 -1.11%
Tax -31,660 -37,171 -17,747 -17,398 -13,296 -12,746 -0.95%
NP 101,034 97,891 75,661 40,355 78,689 32,775 -1.17%
-
NP to SH 101,034 97,891 75,661 40,355 78,689 32,775 -1.17%
-
Tax Rate 23.86% 27.52% 19.00% 30.12% 14.45% 28.00% -
Total Cost 815,465 787,659 634,176 595,141 606,438 304,173 -1.03%
-
Net Worth 305,109 296,069 286,792 292,825 335,236 340,384 0.11%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 114,778 108,791 36,609 56,874 75,506 36,147 -1.20%
Div Payout % 113.60% 111.14% 48.39% 140.94% 95.96% 110.29% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 305,109 296,069 286,792 292,825 335,236 340,384 0.11%
NOSH 302,088 302,111 301,886 301,881 302,014 301,225 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.02% 11.05% 10.66% 6.35% 11.49% 9.73% -
ROE 33.11% 33.06% 26.38% 13.78% 23.47% 9.63% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 303.39 293.12 235.13 210.51 226.85 111.86 -1.04%
EPS 33.45 32.40 25.06 13.37 26.05 10.88 -1.17%
DPS 38.00 36.00 12.12 18.84 25.00 12.00 -1.20%
NAPS 1.01 0.98 0.95 0.97 1.11 1.13 0.11%
Adjusted Per Share Value based on latest NOSH - 301,881
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 303.38 293.13 234.97 210.36 226.79 111.54 -1.04%
EPS 33.44 32.40 25.05 13.36 26.05 10.85 -1.17%
DPS 37.99 36.01 12.12 18.83 24.99 11.97 -1.20%
NAPS 1.01 0.98 0.9493 0.9693 1.1097 1.1267 0.11%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.15 4.26 3.50 3.42 3.24 0.00 -
P/RPS 1.70 1.45 1.49 1.62 1.43 0.00 -100.00%
P/EPS 15.40 13.15 13.96 25.58 12.44 0.00 -100.00%
EY 6.49 7.61 7.16 3.91 8.04 0.00 -100.00%
DY 7.38 8.45 3.46 5.51 7.72 0.00 -100.00%
P/NAPS 5.10 4.35 3.68 3.53 2.92 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 03/02/05 10/02/04 27/02/03 28/02/02 26/02/01 - -
Price 5.45 4.50 3.48 3.54 3.22 0.00 -
P/RPS 1.80 1.54 1.48 1.68 1.42 0.00 -100.00%
P/EPS 16.30 13.89 13.89 26.48 12.36 0.00 -100.00%
EY 6.14 7.20 7.20 3.78 8.09 0.00 -100.00%
DY 6.97 8.00 3.48 5.32 7.76 0.00 -100.00%
P/NAPS 5.40 4.59 3.66 3.65 2.90 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