[HEIM] QoQ Cumulative Quarter Result on 31-Mar-2001 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 10.14%
YoY- 19.06%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 353,964 164,676 693,917 557,232 403,135 177,433 618,940 -31.03%
PBT 49,459 20,088 78,448 77,267 70,154 29,696 67,352 -18.55%
Tax -17,274 -6,831 -19,767 -21,635 -19,643 -7,816 -6,399 93.52%
NP 32,185 13,257 58,681 55,632 50,511 21,880 60,953 -34.59%
-
NP to SH 32,185 13,257 58,681 55,632 50,511 21,880 60,953 -34.59%
-
Tax Rate 34.93% 34.01% 25.20% 28.00% 28.00% 26.32% 9.50% -
Total Cost 321,779 151,419 635,236 501,600 352,624 155,553 557,987 -30.64%
-
Net Worth 293,140 332,179 317,276 314,100 335,330 308,254 283,923 2.14%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 36,264 - 82,673 - - - - -
Div Payout % 112.68% - 140.89% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 293,140 332,179 317,276 314,100 335,330 308,254 283,923 2.14%
NOSH 302,206 301,981 302,167 302,019 302,099 302,209 302,046 0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 9.09% 8.05% 8.46% 9.98% 12.53% 12.33% 9.85% -
ROE 10.98% 3.99% 18.50% 17.71% 15.06% 7.10% 21.47% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 117.13 54.53 229.65 184.50 133.44 58.71 204.92 -31.05%
EPS 10.65 4.39 19.42 18.42 16.72 7.24 20.18 -34.61%
DPS 12.00 0.00 27.36 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.10 1.05 1.04 1.11 1.02 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 301,235
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 117.17 54.51 229.70 184.45 133.45 58.73 204.88 -31.03%
EPS 10.65 4.39 19.42 18.42 16.72 7.24 20.18 -34.61%
DPS 12.00 0.00 27.37 0.00 0.00 0.00 0.00 -
NAPS 0.9703 1.0996 1.0502 1.0397 1.11 1.0204 0.9398 2.14%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.42 3.22 3.02 3.08 3.24 3.42 3.56 -
P/RPS 2.92 5.90 1.32 1.67 2.43 5.83 1.74 41.08%
P/EPS 32.11 73.35 15.55 16.72 19.38 47.24 17.64 48.92%
EY 3.11 1.36 6.43 5.98 5.16 2.12 5.67 -32.91%
DY 3.51 0.00 9.06 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 2.93 2.88 2.96 2.92 3.35 3.79 -4.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 26/11/01 29/08/01 28/05/01 26/02/01 30/11/00 29/08/00 -
Price 3.54 3.38 3.12 3.02 3.22 3.28 3.58 -
P/RPS 3.02 6.20 1.36 1.64 2.41 5.59 1.75 43.73%
P/EPS 33.24 76.99 16.07 16.40 19.26 45.30 17.74 51.81%
EY 3.01 1.30 6.22 6.10 5.19 2.21 5.64 -34.12%
DY 3.39 0.00 8.77 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.07 2.97 2.90 2.90 3.22 3.81 -2.81%

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