[HEIM] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -26.57%
YoY- 19.06%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 707,928 658,704 693,917 742,976 806,270 709,732 618,940 9.34%
PBT 98,918 80,352 78,448 103,022 140,308 118,784 67,352 29.11%
Tax -34,548 -27,324 -19,767 -28,846 -39,286 -31,264 -6,399 206.81%
NP 64,370 53,028 58,681 74,176 101,022 87,520 60,953 3.69%
-
NP to SH 64,370 53,028 58,681 74,176 101,022 87,520 60,953 3.69%
-
Tax Rate 34.93% 34.01% 25.20% 28.00% 28.00% 26.32% 9.50% -
Total Cost 643,558 605,676 635,236 668,800 705,248 622,212 557,987 9.95%
-
Net Worth 293,140 332,179 317,276 314,100 335,330 308,254 283,923 2.14%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 72,529 - 82,673 - - - - -
Div Payout % 112.68% - 140.89% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 293,140 332,179 317,276 314,100 335,330 308,254 283,923 2.14%
NOSH 302,206 301,981 302,167 302,019 302,099 302,209 302,046 0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 9.09% 8.05% 8.46% 9.98% 12.53% 12.33% 9.85% -
ROE 21.96% 15.96% 18.50% 23.62% 30.13% 28.39% 21.47% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 234.25 218.13 229.65 246.00 266.89 234.85 204.92 9.30%
EPS 21.30 17.56 19.42 24.56 33.44 28.96 20.18 3.65%
DPS 24.00 0.00 27.36 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.10 1.05 1.04 1.11 1.02 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 301,235
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 234.34 218.04 229.70 245.94 266.89 234.93 204.88 9.34%
EPS 21.31 17.55 19.42 24.55 33.44 28.97 20.18 3.68%
DPS 24.01 0.00 27.37 0.00 0.00 0.00 0.00 -
NAPS 0.9703 1.0996 1.0502 1.0397 1.11 1.0204 0.9398 2.14%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.42 3.22 3.02 3.08 3.24 3.42 3.56 -
P/RPS 1.46 1.48 1.32 1.25 1.21 1.46 1.74 -11.01%
P/EPS 16.06 18.34 15.55 12.54 9.69 11.81 17.64 -6.04%
EY 6.23 5.45 6.43 7.97 10.32 8.47 5.67 6.46%
DY 7.02 0.00 9.06 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.93 2.88 2.96 2.92 3.35 3.79 -4.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 26/11/01 29/08/01 28/05/01 26/02/01 30/11/00 29/08/00 -
Price 3.54 3.38 3.12 3.02 3.22 3.28 3.58 -
P/RPS 1.51 1.55 1.36 1.23 1.21 1.40 1.75 -9.34%
P/EPS 16.62 19.25 16.07 12.30 9.63 11.33 17.74 -4.24%
EY 6.02 5.20 6.22 8.13 10.39 8.83 5.64 4.43%
DY 6.78 0.00 8.77 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.07 2.97 2.90 2.90 3.22 3.81 -2.81%

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