[HEIM] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -77.41%
YoY- -39.41%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 701,354 542,348 353,964 164,676 693,917 557,232 403,135 44.79%
PBT 93,718 80,201 49,459 20,088 78,448 77,267 70,154 21.36%
Tax -21,317 -25,833 -17,274 -6,831 -19,767 -21,635 -19,643 5.61%
NP 72,401 54,368 32,185 13,257 58,681 55,632 50,511 27.21%
-
NP to SH 72,401 54,368 32,185 13,257 58,681 55,632 50,511 27.21%
-
Tax Rate 22.75% 32.21% 34.93% 34.01% 25.20% 28.00% 28.00% -
Total Cost 628,953 487,980 321,779 151,419 635,236 501,600 352,624 47.23%
-
Net Worth 277,884 314,126 293,140 332,179 317,276 314,100 335,330 -11.80%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 82,640 54,367 36,264 - 82,673 - - -
Div Payout % 114.14% 100.00% 112.68% - 140.89% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 277,884 314,126 293,140 332,179 317,276 314,100 335,330 -11.80%
NOSH 302,048 302,044 302,206 301,981 302,167 302,019 302,099 -0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.32% 10.02% 9.09% 8.05% 8.46% 9.98% 12.53% -
ROE 26.05% 17.31% 10.98% 3.99% 18.50% 17.71% 15.06% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 232.20 179.56 117.13 54.53 229.65 184.50 133.44 44.81%
EPS 23.97 18.00 10.65 4.39 19.42 18.42 16.72 27.22%
DPS 27.36 18.00 12.00 0.00 27.36 0.00 0.00 -
NAPS 0.92 1.04 0.97 1.10 1.05 1.04 1.11 -11.79%
Adjusted Per Share Value based on latest NOSH - 301,981
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 232.16 179.53 117.17 54.51 229.70 184.45 133.45 44.79%
EPS 23.97 18.00 10.65 4.39 19.42 18.42 16.72 27.22%
DPS 27.36 18.00 12.00 0.00 27.37 0.00 0.00 -
NAPS 0.9198 1.0398 0.9703 1.0996 1.0502 1.0397 1.11 -11.80%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.36 3.66 3.42 3.22 3.02 3.08 3.24 -
P/RPS 1.45 2.04 2.92 5.90 1.32 1.67 2.43 -29.18%
P/EPS 14.02 20.33 32.11 73.35 15.55 16.72 19.38 -19.46%
EY 7.13 4.92 3.11 1.36 6.43 5.98 5.16 24.13%
DY 8.14 4.92 3.51 0.00 9.06 0.00 0.00 -
P/NAPS 3.65 3.52 3.53 2.93 2.88 2.96 2.92 16.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 31/05/02 28/02/02 26/11/01 29/08/01 28/05/01 26/02/01 -
Price 3.60 3.38 3.54 3.38 3.12 3.02 3.22 -
P/RPS 1.55 1.88 3.02 6.20 1.36 1.64 2.41 -25.55%
P/EPS 15.02 18.78 33.24 76.99 16.07 16.40 19.26 -15.31%
EY 6.66 5.33 3.01 1.30 6.22 6.10 5.19 18.14%
DY 7.60 5.33 3.39 0.00 8.77 0.00 0.00 -
P/NAPS 3.91 3.25 3.65 3.07 2.97 2.90 2.90 22.11%

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