[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2001 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- 5.48%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 542,348 353,964 164,676 693,917 557,232 403,135 177,433 110.76%
PBT 80,201 49,459 20,088 78,448 77,267 70,154 29,696 94.05%
Tax -25,833 -17,274 -6,831 -19,767 -21,635 -19,643 -7,816 122.04%
NP 54,368 32,185 13,257 58,681 55,632 50,511 21,880 83.55%
-
NP to SH 54,368 32,185 13,257 58,681 55,632 50,511 21,880 83.55%
-
Tax Rate 32.21% 34.93% 34.01% 25.20% 28.00% 28.00% 26.32% -
Total Cost 487,980 321,779 151,419 635,236 501,600 352,624 155,553 114.44%
-
Net Worth 314,126 293,140 332,179 317,276 314,100 335,330 308,254 1.26%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 54,367 36,264 - 82,673 - - - -
Div Payout % 100.00% 112.68% - 140.89% - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 314,126 293,140 332,179 317,276 314,100 335,330 308,254 1.26%
NOSH 302,044 302,206 301,981 302,167 302,019 302,099 302,209 -0.03%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 10.02% 9.09% 8.05% 8.46% 9.98% 12.53% 12.33% -
ROE 17.31% 10.98% 3.99% 18.50% 17.71% 15.06% 7.10% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 179.56 117.13 54.53 229.65 184.50 133.44 58.71 110.84%
EPS 18.00 10.65 4.39 19.42 18.42 16.72 7.24 83.62%
DPS 18.00 12.00 0.00 27.36 0.00 0.00 0.00 -
NAPS 1.04 0.97 1.10 1.05 1.04 1.11 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 301,881
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 179.53 117.17 54.51 229.70 184.45 133.45 58.73 110.77%
EPS 18.00 10.65 4.39 19.42 18.42 16.72 7.24 83.62%
DPS 18.00 12.00 0.00 27.37 0.00 0.00 0.00 -
NAPS 1.0398 0.9703 1.0996 1.0502 1.0397 1.11 1.0204 1.26%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.66 3.42 3.22 3.02 3.08 3.24 3.42 -
P/RPS 2.04 2.92 5.90 1.32 1.67 2.43 5.83 -50.37%
P/EPS 20.33 32.11 73.35 15.55 16.72 19.38 47.24 -43.02%
EY 4.92 3.11 1.36 6.43 5.98 5.16 2.12 75.37%
DY 4.92 3.51 0.00 9.06 0.00 0.00 0.00 -
P/NAPS 3.52 3.53 2.93 2.88 2.96 2.92 3.35 3.35%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 28/02/02 26/11/01 29/08/01 28/05/01 26/02/01 30/11/00 -
Price 3.38 3.54 3.38 3.12 3.02 3.22 3.28 -
P/RPS 1.88 3.02 6.20 1.36 1.64 2.41 5.59 -51.67%
P/EPS 18.78 33.24 76.99 16.07 16.40 19.26 45.30 -44.43%
EY 5.33 3.01 1.30 6.22 6.10 5.19 2.21 79.93%
DY 5.33 3.39 0.00 8.77 0.00 0.00 0.00 -
P/NAPS 3.25 3.65 3.07 2.97 2.90 2.90 3.22 0.62%

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