[HEIM] QoQ 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- 334.8%
YoY- -39.41%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 152,077 188,384 189,288 164,676 122,071 154,097 225,702 -23.19%
PBT 13,517 30,742 29,371 20,088 1,181 7,113 40,458 -51.94%
Tax 4,516 -8,559 -10,443 -6,831 1,868 -1,992 -11,827 -
NP 18,033 22,183 18,928 13,257 3,049 5,121 28,631 -26.58%
-
NP to SH 18,033 22,183 18,928 13,257 3,049 5,121 28,631 -26.58%
-
Tax Rate -33.41% 27.84% 35.56% 34.01% -158.17% 28.01% 29.23% -
Total Cost 134,044 166,201 170,360 151,419 119,022 148,976 197,071 -22.71%
-
Net Worth 277,895 314,309 292,825 332,179 316,975 313,284 335,236 -11.78%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 28,272 28,287 36,225 - 56,512 - 36,241 -15.29%
Div Payout % 156.78% 127.52% 191.39% - 1,853.47% - 126.58% -
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 277,895 314,309 292,825 332,179 316,975 313,284 335,236 -11.78%
NOSH 302,060 302,220 301,881 301,981 301,881 301,235 302,014 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 11.86% 11.78% 10.00% 8.05% 2.50% 3.32% 12.69% -
ROE 6.49% 7.06% 6.46% 3.99% 0.96% 1.63% 8.54% -
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 50.35 62.33 62.70 54.53 40.44 51.16 74.73 -23.20%
EPS 5.97 7.34 6.27 4.39 1.01 1.70 9.48 -26.59%
DPS 9.36 9.36 12.00 0.00 18.72 0.00 12.00 -15.30%
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 50.34 62.36 62.66 54.51 40.41 51.01 74.71 -23.19%
EPS 5.97 7.34 6.27 4.39 1.01 1.70 9.48 -26.59%
DPS 9.36 9.36 11.99 0.00 18.71 0.00 12.00 -15.30%
NAPS 0.9199 1.0404 0.9693 1.0996 1.0492 1.037 1.1097 -11.78%
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 6.67 5.87 5.45 5.90 7.47 6.02 4.34 33.28%
P/EPS 56.28 49.86 54.55 73.35 299.01 181.18 34.18 39.56%
EY 1.78 2.01 1.83 1.36 0.33 0.55 2.93 -28.33%
DY 2.79 2.56 3.51 0.00 6.20 0.00 3.70 -17.19%
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 7.15 5.42 5.65 6.20 7.72 5.90 4.31 40.26%
P/EPS 60.30 46.05 56.46 76.99 308.91 177.65 33.97 46.75%
EY 1.66 2.17 1.77 1.30 0.32 0.56 2.94 -31.75%
DY 2.60 2.77 3.39 0.00 6.00 0.00 3.73 -21.43%
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