[HEIM] QoQ Annualized Quarter Result on 30-Jun-2000 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#4]
Profit Trend
QoQ- -2.17%
YoY- -57.02%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 742,976 806,270 709,732 618,940 673,422 673,896 550,588 -0.30%
PBT 103,022 140,308 118,784 67,352 86,532 91,042 48,208 -0.76%
Tax -28,846 -39,286 -31,264 -6,399 -24,229 -25,492 -13,500 -0.76%
NP 74,176 101,022 87,520 60,953 62,302 65,550 34,708 -0.76%
-
NP to SH 74,176 101,022 87,520 60,953 62,302 65,550 34,708 -0.76%
-
Tax Rate 28.00% 28.00% 26.32% 9.50% 28.00% 28.00% 28.00% -
Total Cost 668,800 705,248 622,212 557,987 611,120 608,346 515,880 -0.26%
-
Net Worth 314,100 335,330 308,254 283,923 329,233 342,923 314,167 0.00%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 314,100 335,330 308,254 283,923 329,233 342,923 314,167 0.00%
NOSH 302,019 302,099 302,209 302,046 302,049 303,472 299,206 -0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 9.98% 12.53% 12.33% 9.85% 9.25% 9.73% 6.30% -
ROE 23.62% 30.13% 28.39% 21.47% 18.92% 19.12% 11.05% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 246.00 266.89 234.85 204.92 222.95 222.06 184.02 -0.29%
EPS 24.56 33.44 28.96 20.18 20.63 21.60 11.60 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.11 1.02 0.94 1.09 1.13 1.05 0.00%
Adjusted Per Share Value based on latest NOSH - 302,038
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 245.94 266.89 234.93 204.88 222.92 223.07 182.25 -0.30%
EPS 24.55 33.44 28.97 20.18 20.62 21.70 11.49 -0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0397 1.11 1.0204 0.9398 1.0898 1.1351 1.04 0.00%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 3.08 3.24 3.42 3.56 4.12 0.00 0.00 -
P/RPS 1.25 1.21 1.46 1.74 1.85 0.00 0.00 -100.00%
P/EPS 12.54 9.69 11.81 17.64 19.97 0.00 0.00 -100.00%
EY 7.97 10.32 8.47 5.67 5.01 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.92 3.35 3.79 3.78 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 28/05/01 26/02/01 30/11/00 29/08/00 29/05/00 24/02/00 19/11/99 -
Price 3.02 3.22 3.28 3.58 3.92 4.18 0.00 -
P/RPS 1.23 1.21 1.40 1.75 1.76 1.88 0.00 -100.00%
P/EPS 12.30 9.63 11.33 17.74 19.00 19.35 0.00 -100.00%
EY 8.13 10.39 8.83 5.64 5.26 5.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.90 3.22 3.81 3.60 3.70 0.00 -100.00%

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