[HEIM] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
10-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 15.2%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 974,254 966,825 916,499 885,550 709,837 635,496 685,127 6.04%
PBT 135,630 152,209 132,694 135,062 93,408 57,753 91,985 6.68%
Tax -12,201 -35,939 -31,660 -37,171 -17,747 -17,398 -13,296 -1.42%
NP 123,429 116,270 101,034 97,891 75,661 40,355 78,689 7.78%
-
NP to SH 123,429 116,270 101,034 97,891 75,661 40,355 78,689 7.78%
-
Tax Rate 9.00% 23.61% 23.86% 27.52% 19.00% 30.12% 14.45% -
Total Cost 850,825 850,555 815,465 787,659 634,176 595,141 606,438 5.80%
-
Net Worth 362,465 329,334 305,109 296,069 286,792 292,825 335,236 1.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 126,865 126,906 114,778 108,791 36,609 56,874 75,506 9.02%
Div Payout % 102.78% 109.15% 113.60% 111.14% 48.39% 140.94% 95.96% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 362,465 329,334 305,109 296,069 286,792 292,825 335,236 1.30%
NOSH 302,054 302,141 302,088 302,111 301,886 301,881 302,014 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.67% 12.03% 11.02% 11.05% 10.66% 6.35% 11.49% -
ROE 34.05% 35.30% 33.11% 33.06% 26.38% 13.78% 23.47% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 322.54 319.99 303.39 293.12 235.13 210.51 226.85 6.03%
EPS 40.86 38.48 33.45 32.40 25.06 13.37 26.05 7.78%
DPS 42.00 42.00 38.00 36.00 12.12 18.84 25.00 9.02%
NAPS 1.20 1.09 1.01 0.98 0.95 0.97 1.11 1.30%
Adjusted Per Share Value based on latest NOSH - 302,111
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 322.50 320.04 303.38 293.13 234.97 210.36 226.79 6.04%
EPS 40.86 38.49 33.44 32.40 25.05 13.36 26.05 7.78%
DPS 41.99 42.01 37.99 36.01 12.12 18.83 24.99 9.03%
NAPS 1.1998 1.0902 1.01 0.98 0.9493 0.9693 1.1097 1.30%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 6.10 5.70 5.15 4.26 3.50 3.42 3.24 -
P/RPS 1.89 1.78 1.70 1.45 1.49 1.62 1.43 4.75%
P/EPS 14.93 14.81 15.40 13.15 13.96 25.58 12.44 3.08%
EY 6.70 6.75 6.49 7.61 7.16 3.91 8.04 -2.99%
DY 6.89 7.37 7.38 8.45 3.46 5.51 7.72 -1.87%
P/NAPS 5.08 5.23 5.10 4.35 3.68 3.53 2.92 9.66%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 21/02/06 03/02/05 10/02/04 27/02/03 28/02/02 26/02/01 -
Price 6.50 5.65 5.45 4.50 3.48 3.54 3.22 -
P/RPS 2.02 1.77 1.80 1.54 1.48 1.68 1.42 6.04%
P/EPS 15.91 14.68 16.30 13.89 13.89 26.48 12.36 4.29%
EY 6.29 6.81 6.14 7.20 7.20 3.78 8.09 -4.10%
DY 6.46 7.43 6.97 8.00 3.48 5.32 7.76 -3.00%
P/NAPS 5.42 5.18 5.40 4.59 3.66 3.65 2.90 10.98%

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