[HEIM] QoQ TTM Result on 31-Mar-2001 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -11.22%
YoY- 49.5%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 635,496 669,603 679,303 671,105 685,127 658,726 618,940 1.77%
PBT 57,753 68,840 78,448 79,720 91,985 84,996 67,352 -9.71%
Tax -17,398 -18,782 -19,767 -9,862 -13,296 -10,840 -6,399 94.44%
NP 40,355 50,058 58,681 69,858 78,689 74,156 60,953 -23.98%
-
NP to SH 40,355 50,058 58,681 69,858 78,689 74,156 60,953 -23.98%
-
Tax Rate 30.12% 27.28% 25.20% 12.37% 14.45% 12.75% 9.50% -
Total Cost 595,141 619,545 620,622 601,247 606,438 584,570 557,987 4.37%
-
Net Worth 292,825 332,179 316,975 313,284 335,236 308,254 283,915 2.07%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 56,874 92,753 92,753 75,506 75,506 75,411 75,411 -17.10%
Div Payout % 140.94% 185.29% 158.06% 108.09% 95.96% 101.69% 123.72% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 292,825 332,179 316,975 313,284 335,236 308,254 283,915 2.07%
NOSH 301,881 301,981 301,881 301,235 302,014 302,209 302,038 -0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 6.35% 7.48% 8.64% 10.41% 11.49% 11.26% 9.85% -
ROE 13.78% 15.07% 18.51% 22.30% 23.47% 24.06% 21.47% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 210.51 221.74 225.02 222.78 226.85 217.97 204.92 1.80%
EPS 13.37 16.58 19.44 23.19 26.05 24.54 20.18 -23.94%
DPS 18.84 30.72 30.72 25.00 25.00 25.00 25.00 -17.14%
NAPS 0.97 1.10 1.05 1.04 1.11 1.02 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 301,235
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 210.36 221.65 224.86 222.15 226.79 218.05 204.88 1.77%
EPS 13.36 16.57 19.42 23.12 26.05 24.55 20.18 -23.98%
DPS 18.83 30.70 30.70 24.99 24.99 24.96 24.96 -17.08%
NAPS 0.9693 1.0996 1.0492 1.037 1.1097 1.0204 0.9398 2.07%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.42 3.22 3.02 3.08 3.24 3.42 3.56 -
P/RPS 1.62 1.45 1.34 1.38 1.43 1.57 1.74 -4.63%
P/EPS 25.58 19.43 15.54 13.28 12.44 13.94 17.64 28.02%
EY 3.91 5.15 6.44 7.53 8.04 7.17 5.67 -21.89%
DY 5.51 9.54 10.17 8.12 7.72 7.31 7.02 -14.87%
P/NAPS 3.53 2.93 2.88 2.96 2.92 3.35 3.79 -4.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 26/11/01 29/08/01 28/05/01 26/02/01 30/11/00 29/08/00 -
Price 3.54 3.38 3.12 3.02 3.22 3.28 3.58 -
P/RPS 1.68 1.52 1.39 1.36 1.42 1.50 1.75 -2.67%
P/EPS 26.48 20.39 16.05 13.02 12.36 13.37 17.74 30.51%
EY 3.78 4.90 6.23 7.68 8.09 7.48 5.64 -23.35%
DY 5.32 9.09 9.85 8.28 7.76 7.62 6.98 -16.51%
P/NAPS 3.65 3.07 2.97 2.90 2.90 3.22 3.81 -2.81%

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