[HEIM] QoQ Cumulative Quarter Result on 30-Sep-2000 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Sep-2000 [#1]
Profit Trend
QoQ- -64.1%
YoY- 152.16%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 693,917 557,232 403,135 177,433 618,940 505,067 336,948 -0.73%
PBT 78,448 77,267 70,154 29,696 67,352 64,899 45,521 -0.55%
Tax -19,767 -21,635 -19,643 -7,816 -6,399 -18,172 -12,746 -0.44%
NP 58,681 55,632 50,511 21,880 60,953 46,727 32,775 -0.58%
-
NP to SH 58,681 55,632 50,511 21,880 60,953 46,727 32,775 -0.58%
-
Tax Rate 25.20% 28.00% 28.00% 26.32% 9.50% 28.00% 28.00% -
Total Cost 635,236 501,600 352,624 155,553 557,987 458,340 304,173 -0.74%
-
Net Worth 317,276 314,100 335,330 308,254 283,923 329,233 342,923 0.07%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 82,673 - - - - - - -100.00%
Div Payout % 140.89% - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 317,276 314,100 335,330 308,254 283,923 329,233 342,923 0.07%
NOSH 302,167 302,019 302,099 302,209 302,046 302,049 303,472 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 8.46% 9.98% 12.53% 12.33% 9.85% 9.25% 9.73% -
ROE 18.50% 17.71% 15.06% 7.10% 21.47% 14.19% 9.56% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 229.65 184.50 133.44 58.71 204.92 167.21 111.03 -0.73%
EPS 19.42 18.42 16.72 7.24 20.18 15.47 10.80 -0.59%
DPS 27.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.05 1.04 1.11 1.02 0.94 1.09 1.13 0.07%
Adjusted Per Share Value based on latest NOSH - 302,209
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 229.70 184.45 133.45 58.73 204.88 167.19 111.54 -0.73%
EPS 19.42 18.42 16.72 7.24 20.18 15.47 10.85 -0.58%
DPS 27.37 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.0502 1.0397 1.11 1.0204 0.9398 1.0898 1.1351 0.07%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 3.02 3.08 3.24 3.42 3.56 4.12 0.00 -
P/RPS 1.32 1.67 2.43 5.83 1.74 2.46 0.00 -100.00%
P/EPS 15.55 16.72 19.38 47.24 17.64 26.63 0.00 -100.00%
EY 6.43 5.98 5.16 2.12 5.67 3.75 0.00 -100.00%
DY 9.06 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.88 2.96 2.92 3.35 3.79 3.78 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 28/05/01 26/02/01 30/11/00 29/08/00 29/05/00 24/02/00 -
Price 3.12 3.02 3.22 3.28 3.58 3.92 4.18 -
P/RPS 1.36 1.64 2.41 5.59 1.75 2.34 3.76 1.03%
P/EPS 16.07 16.40 19.26 45.30 17.74 25.34 38.70 0.89%
EY 6.22 6.10 5.19 2.21 5.64 3.95 2.58 -0.88%
DY 8.77 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.97 2.90 2.90 3.22 3.81 3.60 3.70 0.22%

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