[HEIM] QoQ TTM Result on 30-Jun-2001 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#4]
Profit Trend
QoQ- -16.0%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 671,348 635,496 669,603 679,303 671,105 685,127 658,726 1.27%
PBT 81,382 57,753 68,840 78,448 79,720 91,985 84,996 -2.85%
Tax -23,965 -17,398 -18,782 -19,767 -9,862 -13,296 -10,840 69.78%
NP 57,417 40,355 50,058 58,681 69,858 78,689 74,156 -15.69%
-
NP to SH 57,417 40,355 50,058 58,681 69,858 78,689 74,156 -15.69%
-
Tax Rate 29.45% 30.12% 27.28% 25.20% 12.37% 14.45% 12.75% -
Total Cost 613,931 595,141 619,545 620,622 601,247 606,438 584,570 3.32%
-
Net Worth 314,309 292,825 332,179 316,975 313,284 335,236 308,254 1.30%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 56,874 56,874 92,753 92,753 75,506 75,506 75,411 -17.15%
Div Payout % 99.06% 140.94% 185.29% 158.06% 108.09% 95.96% 101.69% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 314,309 292,825 332,179 316,975 313,284 335,236 308,254 1.30%
NOSH 302,220 301,881 301,981 301,881 301,235 302,014 302,209 0.00%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 8.55% 6.35% 7.48% 8.64% 10.41% 11.49% 11.26% -
ROE 18.27% 13.78% 15.07% 18.51% 22.30% 23.47% 24.06% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 222.14 210.51 221.74 225.02 222.78 226.85 217.97 1.27%
EPS 19.00 13.37 16.58 19.44 23.19 26.05 24.54 -15.69%
DPS 18.84 18.84 30.72 30.72 25.00 25.00 25.00 -17.20%
NAPS 1.04 0.97 1.10 1.05 1.04 1.11 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 301,881
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 222.23 210.36 221.65 224.86 222.15 226.79 218.05 1.27%
EPS 19.01 13.36 16.57 19.42 23.12 26.05 24.55 -15.68%
DPS 18.83 18.83 30.70 30.70 24.99 24.99 24.96 -17.14%
NAPS 1.0404 0.9693 1.0996 1.0492 1.037 1.1097 1.0204 1.30%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.66 3.42 3.22 3.02 3.08 3.24 3.42 -
P/RPS 1.65 1.62 1.45 1.34 1.38 1.43 1.57 3.37%
P/EPS 19.26 25.58 19.43 15.54 13.28 12.44 13.94 24.07%
EY 5.19 3.91 5.15 6.44 7.53 8.04 7.17 -19.39%
DY 5.15 5.51 9.54 10.17 8.12 7.72 7.31 -20.84%
P/NAPS 3.52 3.53 2.93 2.88 2.96 2.92 3.35 3.35%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 28/02/02 26/11/01 29/08/01 28/05/01 26/02/01 30/11/00 -
Price 3.38 3.54 3.38 3.12 3.02 3.22 3.28 -
P/RPS 1.52 1.68 1.52 1.39 1.36 1.42 1.50 0.88%
P/EPS 17.79 26.48 20.39 16.05 13.02 12.36 13.37 20.99%
EY 5.62 3.78 4.90 6.23 7.68 8.09 7.48 -17.36%
DY 5.57 5.32 9.09 9.85 8.28 7.76 7.62 -18.86%
P/NAPS 3.25 3.65 3.07 2.97 2.90 2.90 3.22 0.62%

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