[HEIM] QoQ Quarter 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- 61.84%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 282,407 175,684 196,032 273,251 241,241 171,560 199,498 25.99%
PBT 40,658 27,077 25,329 47,562 29,286 24,315 33,899 12.84%
Tax -11,351 -1,767 -7,550 -13,363 -8,155 -5,032 -10,621 4.51%
NP 29,307 25,310 17,779 34,199 21,131 19,283 23,278 16.54%
-
NP to SH 29,307 25,310 17,779 34,199 21,131 19,283 23,278 16.54%
-
Tax Rate 27.92% 6.53% 29.81% 28.10% 27.85% 20.70% 31.33% -
Total Cost 253,100 150,374 178,253 239,052 220,110 152,277 176,220 27.21%
-
Net Worth 338,390 311,089 313,924 296,069 316,964 296,196 307,957 6.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 78,527 - 36,253 - 72,537 - -
Div Payout % - 310.26% - 106.01% - 376.18% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 338,390 311,089 313,924 296,069 316,964 296,196 307,957 6.46%
NOSH 302,134 302,028 301,850 302,111 301,871 302,241 301,919 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.38% 14.41% 9.07% 12.52% 8.76% 11.24% 11.67% -
ROE 8.66% 8.14% 5.66% 11.55% 6.67% 6.51% 7.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 93.47 58.17 64.94 90.45 79.92 56.76 66.08 25.92%
EPS 9.70 8.38 5.89 11.32 7.00 6.38 7.71 16.49%
DPS 0.00 26.00 0.00 12.00 0.00 24.00 0.00 -
NAPS 1.12 1.03 1.04 0.98 1.05 0.98 1.02 6.41%
Adjusted Per Share Value based on latest NOSH - 302,111
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 93.48 58.15 64.89 90.45 79.86 56.79 66.04 25.98%
EPS 9.70 8.38 5.89 11.32 6.99 6.38 7.71 16.49%
DPS 0.00 25.99 0.00 12.00 0.00 24.01 0.00 -
NAPS 1.1201 1.0298 1.0391 0.98 1.0492 0.9805 1.0194 6.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.10 4.76 5.05 4.26 4.16 3.88 3.64 -
P/RPS 5.46 8.18 7.78 4.71 5.21 6.84 5.51 -0.60%
P/EPS 52.58 56.80 85.74 37.63 59.43 60.82 47.21 7.42%
EY 1.90 1.76 1.17 2.66 1.68 1.64 2.12 -7.02%
DY 0.00 5.46 0.00 2.82 0.00 6.19 0.00 -
P/NAPS 4.55 4.62 4.86 4.35 3.96 3.96 3.57 17.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 06/08/04 27/05/04 10/02/04 11/11/03 28/08/03 22/05/03 -
Price 5.45 4.98 4.64 4.50 4.16 4.18 3.76 -
P/RPS 5.83 8.56 7.14 4.98 5.21 7.36 5.69 1.62%
P/EPS 56.19 59.43 78.78 39.75 59.43 65.52 48.77 9.87%
EY 1.78 1.68 1.27 2.52 1.68 1.53 2.05 -8.96%
DY 0.00 5.22 0.00 2.67 0.00 5.74 0.00 -
P/NAPS 4.87 4.83 4.46 4.59 3.96 4.27 3.69 20.25%

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