[HEIM] QoQ Annualized Quarter 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- 88.86%
YoY- -28.46%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 709,732 618,940 673,422 673,896 550,588 1,042,440 0 -100.00%
PBT 118,784 67,352 86,532 91,042 48,208 182,407 0 -100.00%
Tax -31,264 -6,399 -24,229 -25,492 -13,500 -40,594 0 -100.00%
NP 87,520 60,953 62,302 65,550 34,708 141,813 0 -100.00%
-
NP to SH 87,520 60,953 62,302 65,550 34,708 141,813 0 -100.00%
-
Tax Rate 26.32% 9.50% 28.00% 28.00% 28.00% 22.25% - -
Total Cost 622,212 557,987 611,120 608,346 515,880 900,627 0 -100.00%
-
Net Worth 308,254 283,923 329,233 342,923 314,167 277,946 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 308,254 283,923 329,233 342,923 314,167 277,946 0 -100.00%
NOSH 302,209 302,046 302,049 303,472 299,206 302,115 301,407 -0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 12.33% 9.85% 9.25% 9.73% 6.30% 13.60% 0.00% -
ROE 28.39% 21.47% 18.92% 19.12% 11.05% 51.02% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 234.85 204.92 222.95 222.06 184.02 345.05 0.00 -100.00%
EPS 28.96 20.18 20.63 21.60 11.60 46.94 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.94 1.09 1.13 1.05 0.92 0.00 -100.00%
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 31/03/99 CAGR
RPS 234.93 204.88 222.92 223.07 182.25 345.07 0.00 -100.00%
EPS 28.97 20.18 20.62 21.70 11.49 46.94 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0204 0.9398 1.0898 1.1351 1.04 0.9201 0.00 -100.00%
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 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 3.42 3.56 4.12 0.00 0.00 0.00 0.00 -
P/RPS 1.46 1.74 1.85 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.81 17.64 19.97 0.00 0.00 0.00 0.00 -100.00%
EY 8.47 5.67 5.01 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.79 3.78 0.00 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 31/03/99 CAGR
Date 30/11/00 29/08/00 29/05/00 24/02/00 19/11/99 - - -
Price 3.28 3.58 3.92 4.18 0.00 0.00 0.00 -
P/RPS 1.40 1.75 1.76 1.88 0.00 0.00 0.00 -100.00%
P/EPS 11.33 17.74 19.00 19.35 0.00 0.00 0.00 -100.00%
EY 8.83 5.64 5.26 5.17 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 3.81 3.60 3.70 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