[HEIM] QoQ 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- 30.85%
YoY- 18.81%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 164,676 122,071 154,097 225,702 177,433 113,873 168,119 -1.36%
PBT 20,088 1,181 7,113 40,458 29,696 2,453 19,378 2.42%
Tax -6,831 1,868 -1,992 -11,827 -7,816 11,773 -5,426 16.57%
NP 13,257 3,049 5,121 28,631 21,880 14,226 13,952 -3.34%
-
NP to SH 13,257 3,049 5,121 28,631 21,880 14,226 13,952 -3.34%
-
Tax Rate 34.01% -158.17% 28.01% 29.23% 26.32% -479.94% 28.00% -
Total Cost 151,419 119,022 148,976 197,071 155,553 99,647 154,167 -1.19%
-
Net Worth 332,179 316,975 313,284 335,236 308,254 283,915 329,170 0.60%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 56,512 - 36,241 - 39,264 - -
Div Payout % - 1,853.47% - 126.58% - 276.01% - -
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 332,179 316,975 313,284 335,236 308,254 283,915 329,170 0.60%
NOSH 301,981 301,881 301,235 302,014 302,209 302,038 301,991 -0.00%
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% 2.50% 3.32% 12.69% 12.33% 12.49% 8.30% -
ROE 3.99% 0.96% 1.63% 8.54% 7.10% 5.01% 4.24% -
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 40.44 51.16 74.73 58.71 37.70 55.67 -1.36%
EPS 4.39 1.01 1.70 9.48 7.24 4.71 4.62 -3.34%
DPS 0.00 18.72 0.00 12.00 0.00 13.00 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 40.41 51.01 74.71 58.73 37.69 55.65 -1.36%
EPS 4.39 1.01 1.70 9.48 7.24 4.71 4.62 -3.34%
DPS 0.00 18.71 0.00 12.00 0.00 13.00 0.00 -
NAPS 1.0996 1.0492 1.037 1.1097 1.0204 0.9398 1.0896 0.61%
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 7.47 6.02 4.34 5.83 9.44 7.40 -14.00%
P/EPS 73.35 299.01 181.18 34.18 47.24 75.58 89.18 -12.20%
EY 1.36 0.33 0.55 2.93 2.12 1.32 1.12 13.80%
DY 0.00 6.20 0.00 3.70 0.00 3.65 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 7.72 5.90 4.31 5.59 9.50 7.04 -8.11%
P/EPS 76.99 308.91 177.65 33.97 45.30 76.01 84.85 -6.26%
EY 1.30 0.32 0.56 2.94 2.21 1.32 1.18 6.66%
DY 0.00 6.00 0.00 3.73 0.00 3.63 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