[HEIM] QoQ 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- 42.78%
YoY- -33.89%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 182,735 152,077 188,384 189,288 164,676 122,071 154,097 12.02%
PBT 20,288 13,517 30,742 29,371 20,088 1,181 7,113 100.99%
Tax -6,126 4,516 -8,559 -10,443 -6,831 1,868 -1,992 111.33%
NP 14,162 18,033 22,183 18,928 13,257 3,049 5,121 96.89%
-
NP to SH 14,162 18,033 22,183 18,928 13,257 3,049 5,121 96.89%
-
Tax Rate 30.20% -33.41% 27.84% 35.56% 34.01% -158.17% 28.01% -
Total Cost 168,573 134,044 166,201 170,360 151,419 119,022 148,976 8.57%
-
Net Worth 292,902 277,895 314,309 292,825 332,179 316,975 313,284 -4.38%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 28,272 28,287 36,225 - 56,512 - -
Div Payout % - 156.78% 127.52% 191.39% - 1,853.47% - -
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 292,902 277,895 314,309 292,825 332,179 316,975 313,284 -4.38%
NOSH 301,961 302,060 302,220 301,881 301,981 301,881 301,235 0.16%
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% 11.86% 11.78% 10.00% 8.05% 2.50% 3.32% -
ROE 4.84% 6.49% 7.06% 6.46% 3.99% 0.96% 1.63% -
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 50.35 62.33 62.70 54.53 40.44 51.16 11.84%
EPS 4.69 5.97 7.34 6.27 4.39 1.01 1.70 96.58%
DPS 0.00 9.36 9.36 12.00 0.00 18.72 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 50.34 62.36 62.66 54.51 40.41 51.01 12.02%
EPS 4.69 5.97 7.34 6.27 4.39 1.01 1.70 96.58%
DPS 0.00 9.36 9.36 11.99 0.00 18.71 0.00 -
NAPS 0.9696 0.9199 1.0404 0.9693 1.0996 1.0492 1.037 -4.37%
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 6.67 5.87 5.45 5.90 7.47 6.02 -0.77%
P/EPS 76.76 56.28 49.86 54.55 73.35 299.01 181.18 -43.56%
EY 1.30 1.78 2.01 1.83 1.36 0.33 0.55 77.34%
DY 0.00 2.79 2.56 3.51 0.00 6.20 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 7.15 5.42 5.65 6.20 7.72 5.90 -0.56%
P/EPS 75.48 60.30 46.05 56.46 76.99 308.91 177.65 -43.45%
EY 1.32 1.66 2.17 1.77 1.30 0.32 0.56 77.02%
DY 0.00 2.60 2.77 3.39 0.00 6.00 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