[HEIM] QoQ TTM Result on 31-Dec-1999 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
24-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
31-Dec-1999 [#2]
Profit Trend
QoQ- 277.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 658,726 618,940 505,067 336,948 137,647 0 -100.00%
PBT 84,996 67,352 64,899 45,521 12,052 0 -100.00%
Tax -10,840 -6,399 -18,172 -12,746 -3,375 0 -100.00%
NP 74,156 60,953 46,727 32,775 8,677 0 -100.00%
-
NP to SH 74,156 60,953 46,727 32,775 8,677 0 -100.00%
-
Tax Rate 12.75% 9.50% 28.00% 28.00% 28.00% - -
Total Cost 584,570 557,987 458,340 304,173 128,970 0 -100.00%
-
Net Worth 308,254 283,915 329,170 340,384 314,167 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 75,411 75,411 36,147 36,147 - - -100.00%
Div Payout % 101.69% 123.72% 77.36% 110.29% - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 308,254 283,915 329,170 340,384 314,167 0 -100.00%
NOSH 302,209 302,038 301,991 301,225 299,206 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 11.26% 9.85% 9.25% 9.73% 6.30% 0.00% -
ROE 24.06% 21.47% 14.20% 9.63% 2.76% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 217.97 204.92 167.25 111.86 46.00 0.00 -100.00%
EPS 24.54 20.18 15.47 10.88 2.90 0.00 -100.00%
DPS 25.00 25.00 11.97 12.00 0.00 0.00 -100.00%
NAPS 1.02 0.94 1.09 1.13 1.05 0.92 -0.10%
Adjusted Per Share Value based on latest NOSH - 301,225
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 218.05 204.88 167.19 111.54 45.56 0.00 -100.00%
EPS 24.55 20.18 15.47 10.85 2.87 0.00 -100.00%
DPS 24.96 24.96 11.97 11.97 0.00 0.00 -100.00%
NAPS 1.0204 0.9398 1.0896 1.1267 1.04 0.92 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 3.42 3.56 4.12 0.00 0.00 0.00 -
P/RPS 1.57 1.74 2.46 0.00 0.00 0.00 -100.00%
P/EPS 13.94 17.64 26.63 0.00 0.00 0.00 -100.00%
EY 7.17 5.67 3.76 0.00 0.00 0.00 -100.00%
DY 7.31 7.02 2.91 0.00 0.00 0.00 -100.00%
P/NAPS 3.35 3.79 3.78 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 30/11/00 29/08/00 - - - - -
Price 3.28 3.58 0.00 0.00 0.00 0.00 -
P/RPS 1.50 1.75 0.00 0.00 0.00 0.00 -100.00%
P/EPS 13.37 17.74 0.00 0.00 0.00 0.00 -100.00%
EY 7.48 5.64 0.00 0.00 0.00 0.00 -100.00%
DY 7.62 6.98 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.22 3.81 0.00 0.00 0.00 0.00 -100.00%

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