[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 142.78%
YoY- -36.28%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 182,735 701,354 542,348 353,964 164,676 693,917 557,232 -52.41%
PBT 20,288 93,718 80,201 49,459 20,088 78,448 77,267 -58.96%
Tax -6,126 -21,317 -25,833 -17,274 -6,831 -19,767 -21,635 -56.84%
NP 14,162 72,401 54,368 32,185 13,257 58,681 55,632 -59.79%
-
NP to SH 14,162 72,401 54,368 32,185 13,257 58,681 55,632 -59.79%
-
Tax Rate 30.20% 22.75% 32.21% 34.93% 34.01% 25.20% 28.00% -
Total Cost 168,573 628,953 487,980 321,779 151,419 635,236 501,600 -51.63%
-
Net Worth 292,902 277,884 314,126 293,140 332,179 317,276 314,100 -4.54%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 82,640 54,367 36,264 - 82,673 - -
Div Payout % - 114.14% 100.00% 112.68% - 140.89% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 292,902 277,884 314,126 293,140 332,179 317,276 314,100 -4.54%
NOSH 301,961 302,048 302,044 302,206 301,981 302,167 302,019 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.75% 10.32% 10.02% 9.09% 8.05% 8.46% 9.98% -
ROE 4.84% 26.05% 17.31% 10.98% 3.99% 18.50% 17.71% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 60.52 232.20 179.56 117.13 54.53 229.65 184.50 -52.40%
EPS 4.69 23.97 18.00 10.65 4.39 19.42 18.42 -59.79%
DPS 0.00 27.36 18.00 12.00 0.00 27.36 0.00 -
NAPS 0.97 0.92 1.04 0.97 1.10 1.05 1.04 -4.53%
Adjusted Per Share Value based on latest NOSH - 301,881
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 60.49 232.16 179.53 117.17 54.51 229.70 184.45 -52.41%
EPS 4.69 23.97 18.00 10.65 4.39 19.42 18.42 -59.79%
DPS 0.00 27.36 18.00 12.00 0.00 27.37 0.00 -
NAPS 0.9696 0.9198 1.0398 0.9703 1.0996 1.0502 1.0397 -4.54%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.60 3.36 3.66 3.42 3.22 3.02 3.08 -
P/RPS 5.95 1.45 2.04 2.92 5.90 1.32 1.67 133.09%
P/EPS 76.76 14.02 20.33 32.11 73.35 15.55 16.72 175.97%
EY 1.30 7.13 4.92 3.11 1.36 6.43 5.98 -63.81%
DY 0.00 8.14 4.92 3.51 0.00 9.06 0.00 -
P/NAPS 3.71 3.65 3.52 3.53 2.93 2.88 2.96 16.23%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 28/08/02 31/05/02 28/02/02 26/11/01 29/08/01 28/05/01 -
Price 3.54 3.60 3.38 3.54 3.38 3.12 3.02 -
P/RPS 5.85 1.55 1.88 3.02 6.20 1.36 1.64 133.27%
P/EPS 75.48 15.02 18.78 33.24 76.99 16.07 16.40 176.43%
EY 1.32 6.66 5.33 3.01 1.30 6.22 6.10 -63.92%
DY 0.00 7.60 5.33 3.39 0.00 8.77 0.00 -
P/NAPS 3.65 3.91 3.25 3.65 3.07 2.97 2.90 16.55%

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