[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2000 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 130.85%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 164,676 693,917 557,232 403,135 177,433 618,940 505,067 -52.59%
PBT 20,088 78,448 77,267 70,154 29,696 67,352 64,899 -54.20%
Tax -6,831 -19,767 -21,635 -19,643 -7,816 -6,399 -18,172 -47.88%
NP 13,257 58,681 55,632 50,511 21,880 60,953 46,727 -56.78%
-
NP to SH 13,257 58,681 55,632 50,511 21,880 60,953 46,727 -56.78%
-
Tax Rate 34.01% 25.20% 28.00% 28.00% 26.32% 9.50% 28.00% -
Total Cost 151,419 635,236 501,600 352,624 155,553 557,987 458,340 -52.17%
-
Net Worth 332,179 317,276 314,100 335,330 308,254 283,923 329,233 0.59%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 82,673 - - - - - -
Div Payout % - 140.89% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 332,179 317,276 314,100 335,330 308,254 283,923 329,233 0.59%
NOSH 301,981 302,167 302,019 302,099 302,209 302,046 302,049 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.05% 8.46% 9.98% 12.53% 12.33% 9.85% 9.25% -
ROE 3.99% 18.50% 17.71% 15.06% 7.10% 21.47% 14.19% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 54.53 229.65 184.50 133.44 58.71 204.92 167.21 -52.58%
EPS 4.39 19.42 18.42 16.72 7.24 20.18 15.47 -56.78%
DPS 0.00 27.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 1.11 1.02 0.94 1.09 0.61%
Adjusted Per Share Value based on latest NOSH - 302,014
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 54.51 229.70 184.45 133.45 58.73 204.88 167.19 -52.59%
EPS 4.39 19.42 18.42 16.72 7.24 20.18 15.47 -56.78%
DPS 0.00 27.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0996 1.0502 1.0397 1.11 1.0204 0.9398 1.0898 0.59%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.22 3.02 3.08 3.24 3.42 3.56 4.12 -
P/RPS 5.90 1.32 1.67 2.43 5.83 1.74 2.46 79.07%
P/EPS 73.35 15.55 16.72 19.38 47.24 17.64 26.63 96.37%
EY 1.36 6.43 5.98 5.16 2.12 5.67 3.75 -49.11%
DY 0.00 9.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.88 2.96 2.92 3.35 3.79 3.78 -15.60%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 29/08/01 28/05/01 26/02/01 30/11/00 29/08/00 29/05/00 -
Price 3.38 3.12 3.02 3.22 3.28 3.58 3.92 -
P/RPS 6.20 1.36 1.64 2.41 5.59 1.75 2.34 91.36%
P/EPS 76.99 16.07 16.40 19.26 45.30 17.74 25.34 109.63%
EY 1.30 6.22 6.10 5.19 2.21 5.64 3.95 -52.29%
DY 0.00 8.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.97 2.90 2.90 3.22 3.81 3.60 -10.06%

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