[HEIM] YoY 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
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 882,084 719,386 671,348 671,105 505,067 14.94%
PBT 126,492 96,565 81,382 79,720 64,899 18.14%
Tax -34,100 -19,809 -23,965 -9,862 -18,172 17.02%
NP 92,392 76,756 57,417 69,858 46,727 18.56%
-
NP to SH 92,392 76,756 57,417 69,858 46,727 18.56%
-
Tax Rate 26.96% 20.51% 29.45% 12.37% 28.00% -
Total Cost 789,692 642,630 613,931 601,247 458,340 14.55%
-
Net Worth 313,924 307,957 314,309 313,284 329,170 -1.17%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 108,791 28,635 56,874 75,506 36,147 31.68%
Div Payout % 117.75% 37.31% 99.06% 108.09% 77.36% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 313,924 307,957 314,309 313,284 329,170 -1.17%
NOSH 301,850 301,919 302,220 301,235 301,991 -0.01%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.47% 10.67% 8.55% 10.41% 9.25% -
ROE 29.43% 24.92% 18.27% 22.30% 14.20% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 292.23 238.27 222.14 222.78 167.25 14.96%
EPS 30.61 25.42 19.00 23.19 15.47 18.58%
DPS 36.00 9.48 18.84 25.00 11.97 31.66%
NAPS 1.04 1.02 1.04 1.04 1.09 -1.16%
Adjusted Per Share Value based on latest NOSH - 301,235
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 291.99 238.13 222.23 222.15 167.19 14.94%
EPS 30.58 25.41 19.01 23.12 15.47 18.55%
DPS 36.01 9.48 18.83 24.99 11.97 31.67%
NAPS 1.0391 1.0194 1.0404 1.037 1.0896 -1.17%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.05 3.64 3.66 3.08 4.12 -
P/RPS 1.73 1.53 1.65 1.38 2.46 -8.41%
P/EPS 16.50 14.32 19.26 13.28 26.63 -11.27%
EY 6.06 6.98 5.19 7.53 3.76 12.66%
DY 7.13 2.60 5.15 8.12 2.91 25.09%
P/NAPS 4.86 3.57 3.52 2.96 3.78 6.47%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/04 22/05/03 31/05/02 28/05/01 - -
Price 4.64 3.76 3.38 3.02 0.00 -
P/RPS 1.59 1.58 1.52 1.36 0.00 -
P/EPS 15.16 14.79 17.79 13.02 0.00 -
EY 6.60 6.76 5.62 7.68 0.00 -
DY 7.76 2.52 5.57 8.28 0.00 -
P/NAPS 4.46 3.69 3.25 2.90 0.00 -

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