[HEIM] QoQ Cumulative Quarter Result on 31-Mar-2000 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
31-Mar-2000 [#3]
Profit Trend
QoQ- 42.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 403,135 177,433 618,940 505,067 336,948 137,647 1,042,440 0.96%
PBT 70,154 29,696 67,352 64,899 45,521 12,052 182,407 0.97%
Tax -19,643 -7,816 -6,399 -18,172 -12,746 -3,375 -40,594 0.73%
NP 50,511 21,880 60,953 46,727 32,775 8,677 141,813 1.05%
-
NP to SH 50,511 21,880 60,953 46,727 32,775 8,677 141,813 1.05%
-
Tax Rate 28.00% 26.32% 9.50% 28.00% 28.00% 28.00% 22.25% -
Total Cost 352,624 155,553 557,987 458,340 304,173 128,970 900,627 0.95%
-
Net Worth 335,330 308,254 283,923 329,233 342,923 314,167 277,946 -0.19%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 335,330 308,254 283,923 329,233 342,923 314,167 277,946 -0.19%
NOSH 302,099 302,209 302,046 302,049 303,472 299,206 302,115 0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 12.53% 12.33% 9.85% 9.25% 9.73% 6.30% 13.60% -
ROE 15.06% 7.10% 21.47% 14.19% 9.56% 2.76% 51.02% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 133.44 58.71 204.92 167.21 111.03 46.00 345.05 0.96%
EPS 16.72 7.24 20.18 15.47 10.80 2.90 46.94 1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.02 0.94 1.09 1.13 1.05 0.92 -0.19%
Adjusted Per Share Value based on latest NOSH - 301,991
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 133.45 58.73 204.88 167.19 111.54 45.56 345.07 0.96%
EPS 16.72 7.24 20.18 15.47 10.85 2.87 46.94 1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.0204 0.9398 1.0898 1.1351 1.04 0.9201 -0.19%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 3.24 3.42 3.56 4.12 0.00 0.00 0.00 -
P/RPS 2.43 5.83 1.74 2.46 0.00 0.00 0.00 -100.00%
P/EPS 19.38 47.24 17.64 26.63 0.00 0.00 0.00 -100.00%
EY 5.16 2.12 5.67 3.75 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.35 3.79 3.78 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/02/01 30/11/00 29/08/00 29/05/00 24/02/00 19/11/99 - -
Price 3.22 3.28 3.58 3.92 4.18 0.00 0.00 -
P/RPS 2.41 5.59 1.75 2.34 3.76 0.00 0.00 -100.00%
P/EPS 19.26 45.30 17.74 25.34 38.70 0.00 0.00 -100.00%
EY 5.19 2.21 5.64 3.95 2.58 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.22 3.81 3.60 3.70 0.00 0.00 -100.00%

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