[HEIM] YoY Annualized Quarter 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- -20.89%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 886,208 796,595 701,354 693,917 618,940 1,042,440 0.17%
PBT 129,254 107,363 93,718 78,448 67,352 182,407 0.36%
Tax -30,835 -29,357 -21,317 -19,767 -6,399 -40,594 0.28%
NP 98,419 78,006 72,401 58,681 60,953 141,813 0.38%
-
NP to SH 98,419 78,006 72,401 58,681 60,953 141,813 0.38%
-
Tax Rate 23.86% 27.34% 22.75% 25.20% 9.50% 22.25% -
Total Cost 787,789 718,589 628,953 635,236 557,987 900,627 0.14%
-
Net Worth 311,146 296,072 277,884 317,276 283,923 277,946 -0.11%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 114,791 108,761 82,640 82,673 - - -100.00%
Div Payout % 116.64% 139.43% 114.14% 140.89% - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 311,146 296,072 277,884 317,276 283,923 277,946 -0.11%
NOSH 302,084 302,114 302,048 302,167 302,046 302,115 0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.11% 9.79% 10.32% 8.46% 9.85% 13.60% -
ROE 31.63% 26.35% 26.05% 18.50% 21.47% 51.02% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 293.36 263.67 232.20 229.65 204.92 345.05 0.17%
EPS 32.58 25.82 23.97 19.42 20.18 46.94 0.38%
DPS 38.00 36.00 27.36 27.36 0.00 0.00 -100.00%
NAPS 1.03 0.98 0.92 1.05 0.94 0.92 -0.11%
Adjusted Per Share Value based on latest NOSH - 301,881
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 293.35 263.69 232.16 229.70 204.88 345.07 0.17%
EPS 32.58 25.82 23.97 19.42 20.18 46.94 0.38%
DPS 38.00 36.00 27.36 27.37 0.00 0.00 -100.00%
NAPS 1.03 0.9801 0.9198 1.0502 0.9398 0.9201 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 4.76 3.88 3.36 3.02 3.56 0.00 -
P/RPS 1.62 1.47 1.45 1.32 1.74 0.00 -100.00%
P/EPS 14.61 15.03 14.02 15.55 17.64 0.00 -100.00%
EY 6.84 6.65 7.13 6.43 5.67 0.00 -100.00%
DY 7.98 9.28 8.14 9.06 0.00 0.00 -100.00%
P/NAPS 4.62 3.96 3.65 2.88 3.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 06/08/04 28/08/03 28/08/02 29/08/01 29/08/00 - -
Price 4.98 4.18 3.60 3.12 3.58 0.00 -
P/RPS 1.70 1.59 1.55 1.36 1.75 0.00 -100.00%
P/EPS 15.29 16.19 15.02 16.07 17.74 0.00 -100.00%
EY 6.54 6.18 6.66 6.22 5.64 0.00 -100.00%
DY 7.63 8.61 7.60 8.77 0.00 0.00 -100.00%
P/NAPS 4.83 4.27 3.91 2.97 3.81 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