[HEIM] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 32.13%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 839,002 765,101 770,530 710,524 567,309 542,348 557,232 7.05%
PBT 130,771 121,029 110,483 102,177 83,048 80,201 77,267 9.16%
Tax -35,357 -33,852 -30,828 -29,068 -24,325 -25,833 -21,635 8.52%
NP 95,414 87,177 79,655 73,109 58,723 54,368 55,632 9.40%
-
NP to SH 95,414 87,177 79,655 73,109 58,723 54,368 55,632 9.40%
-
Tax Rate 27.04% 27.97% 27.90% 28.45% 29.29% 32.21% 28.00% -
Total Cost 743,588 677,924 690,875 637,415 508,586 487,980 501,600 6.77%
-
Net Worth 395,795 350,399 326,232 314,187 308,114 314,126 314,100 3.92%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 39,277 39,268 36,248 36,252 362 54,367 - -
Div Payout % 41.17% 45.05% 45.51% 49.59% 0.62% 100.00% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 395,795 350,399 326,232 314,187 308,114 314,126 314,100 3.92%
NOSH 302,134 302,068 302,066 302,103 302,073 302,044 302,019 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.37% 11.39% 10.34% 10.29% 10.35% 10.02% 9.98% -
ROE 24.11% 24.88% 24.42% 23.27% 19.06% 17.31% 17.71% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 277.69 253.29 255.09 235.19 187.81 179.56 184.50 7.04%
EPS 31.58 28.86 26.37 24.20 19.44 18.00 18.42 9.39%
DPS 13.00 13.00 12.00 12.00 0.12 18.00 0.00 -
NAPS 1.31 1.16 1.08 1.04 1.02 1.04 1.04 3.91%
Adjusted Per Share Value based on latest NOSH - 301,850
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 277.73 253.26 255.06 235.20 187.79 179.53 184.45 7.05%
EPS 31.58 28.86 26.37 24.20 19.44 18.00 18.42 9.39%
DPS 13.00 13.00 12.00 12.00 0.12 18.00 0.00 -
NAPS 1.3102 1.1599 1.0799 1.04 1.0199 1.0398 1.0397 3.92%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 6.10 5.50 5.45 5.05 3.64 3.66 3.08 -
P/RPS 2.20 2.17 2.14 2.15 1.94 2.04 1.67 4.69%
P/EPS 19.32 19.06 20.67 20.87 18.72 20.33 16.72 2.43%
EY 5.18 5.25 4.84 4.79 5.34 4.92 5.98 -2.36%
DY 2.13 2.36 2.20 2.38 0.03 4.92 0.00 -
P/NAPS 4.66 4.74 5.05 4.86 3.57 3.52 2.96 7.85%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 04/05/07 26/05/06 10/05/05 27/05/04 22/05/03 31/05/02 28/05/01 -
Price 6.30 5.50 5.70 4.64 3.76 3.38 3.02 -
P/RPS 2.27 2.17 2.23 1.97 2.00 1.88 1.64 5.56%
P/EPS 19.95 19.06 21.62 19.17 19.34 18.78 16.40 3.31%
EY 5.01 5.25 4.63 5.22 5.17 5.33 6.10 -3.22%
DY 2.06 2.36 2.11 2.59 0.03 5.33 0.00 -
P/NAPS 4.81 4.74 5.28 4.46 3.69 3.25 2.90 8.79%

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