[HEIM] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 12.62%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 735,622 730,940 701,354 723,130 707,928 658,704 693,917 3.95%
PBT 98,298 81,152 93,718 106,934 98,918 80,352 78,448 16.17%
Tax -27,408 -24,504 -21,317 -34,444 -34,548 -27,324 -19,767 24.26%
NP 70,890 56,648 72,401 72,490 64,370 53,028 58,681 13.39%
-
NP to SH 70,890 56,648 72,401 72,490 64,370 53,028 58,681 13.39%
-
Tax Rate 27.88% 30.20% 22.75% 32.21% 34.93% 34.01% 25.20% -
Total Cost 664,732 674,292 628,953 650,640 643,558 605,676 635,236 3.06%
-
Net Worth 287,065 292,902 277,884 314,126 293,140 332,179 317,276 -6.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 725 - 82,640 72,490 72,529 - 82,673 -95.71%
Div Payout % 1.02% - 114.14% 100.00% 112.68% - 140.89% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 287,065 292,902 277,884 314,126 293,140 332,179 317,276 -6.43%
NOSH 302,173 301,961 302,048 302,044 302,206 301,981 302,167 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.64% 7.75% 10.32% 10.02% 9.09% 8.05% 8.46% -
ROE 24.69% 19.34% 26.05% 23.08% 21.96% 15.96% 18.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 243.44 242.06 232.20 239.41 234.25 218.13 229.65 3.95%
EPS 23.46 18.76 23.97 24.00 21.30 17.56 19.42 13.38%
DPS 0.24 0.00 27.36 24.00 24.00 0.00 27.36 -95.70%
NAPS 0.95 0.97 0.92 1.04 0.97 1.10 1.05 -6.43%
Adjusted Per Share Value based on latest NOSH - 302,220
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 243.50 241.95 232.16 239.37 234.34 218.04 229.70 3.95%
EPS 23.47 18.75 23.97 24.00 21.31 17.55 19.42 13.42%
DPS 0.24 0.00 27.36 24.00 24.01 0.00 27.37 -95.71%
NAPS 0.9502 0.9696 0.9198 1.0398 0.9703 1.0996 1.0502 -6.43%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.50 3.60 3.36 3.66 3.42 3.22 3.02 -
P/RPS 1.44 1.49 1.45 1.53 1.46 1.48 1.32 5.95%
P/EPS 14.92 19.19 14.02 15.25 16.06 18.34 15.55 -2.71%
EY 6.70 5.21 7.13 6.56 6.23 5.45 6.43 2.77%
DY 0.07 0.00 8.14 6.56 7.02 0.00 9.06 -96.05%
P/NAPS 3.68 3.71 3.65 3.52 3.53 2.93 2.88 17.69%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 28/08/02 31/05/02 28/02/02 26/11/01 29/08/01 -
Price 3.48 3.54 3.60 3.38 3.54 3.38 3.12 -
P/RPS 1.43 1.46 1.55 1.41 1.51 1.55 1.36 3.39%
P/EPS 14.83 18.87 15.02 14.08 16.62 19.25 16.07 -5.19%
EY 6.74 5.30 6.66 7.10 6.02 5.20 6.22 5.48%
DY 0.07 0.00 7.60 7.10 6.78 0.00 8.77 -95.97%
P/NAPS 3.66 3.65 3.91 3.25 3.65 3.07 2.97 14.89%

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