[HEIM] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -17.16%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 196,032 273,251 241,241 171,560 199,498 185,076 182,735 4.78%
PBT 25,329 47,562 29,286 24,315 33,899 28,861 20,288 15.92%
Tax -7,550 -13,363 -8,155 -5,032 -10,621 -7,578 -6,126 14.93%
NP 17,779 34,199 21,131 19,283 23,278 21,283 14,162 16.35%
-
NP to SH 17,779 34,199 21,131 19,283 23,278 21,283 14,162 16.35%
-
Tax Rate 29.81% 28.10% 27.85% 20.70% 31.33% 26.26% 30.20% -
Total Cost 178,253 239,052 220,110 152,277 176,220 163,793 168,573 3.78%
-
Net Worth 313,924 296,069 316,964 296,196 307,957 286,792 292,902 4.72%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 36,253 - 72,537 - 362 - -
Div Payout % - 106.01% - 376.18% - 1.70% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 313,924 296,069 316,964 296,196 307,957 286,792 292,902 4.72%
NOSH 301,850 302,111 301,871 302,241 301,919 301,886 301,961 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.07% 12.52% 8.76% 11.24% 11.67% 11.50% 7.75% -
ROE 5.66% 11.55% 6.67% 6.51% 7.56% 7.42% 4.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 64.94 90.45 79.92 56.76 66.08 61.31 60.52 4.80%
EPS 5.89 11.32 7.00 6.38 7.71 7.05 4.69 16.38%
DPS 0.00 12.00 0.00 24.00 0.00 0.12 0.00 -
NAPS 1.04 0.98 1.05 0.98 1.02 0.95 0.97 4.75%
Adjusted Per Share Value based on latest NOSH - 302,241
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 64.89 90.45 79.86 56.79 66.04 61.26 60.49 4.78%
EPS 5.89 11.32 6.99 6.38 7.71 7.05 4.69 16.38%
DPS 0.00 12.00 0.00 24.01 0.00 0.12 0.00 -
NAPS 1.0391 0.98 1.0492 0.9805 1.0194 0.9493 0.9696 4.71%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.05 4.26 4.16 3.88 3.64 3.50 3.60 -
P/RPS 7.78 4.71 5.21 6.84 5.51 5.71 5.95 19.55%
P/EPS 85.74 37.63 59.43 60.82 47.21 49.65 76.76 7.64%
EY 1.17 2.66 1.68 1.64 2.12 2.01 1.30 -6.77%
DY 0.00 2.82 0.00 6.19 0.00 0.03 0.00 -
P/NAPS 4.86 4.35 3.96 3.96 3.57 3.68 3.71 19.70%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 10/02/04 11/11/03 28/08/03 22/05/03 27/02/03 26/11/02 -
Price 4.64 4.50 4.16 4.18 3.76 3.48 3.54 -
P/RPS 7.14 4.98 5.21 7.36 5.69 5.68 5.85 14.19%
P/EPS 78.78 39.75 59.43 65.52 48.77 49.36 75.48 2.89%
EY 1.27 2.52 1.68 1.53 2.05 2.03 1.32 -2.53%
DY 0.00 2.67 0.00 5.74 0.00 0.03 0.00 -
P/NAPS 4.46 4.59 3.96 4.27 3.69 3.66 3.65 14.28%

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