[HEIM] YoY Quarter Result on 30-Jun-2000 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
29-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#4]
Profit Trend
QoQ- 1.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 171,560 152,077 122,071 113,873 0 -100.00%
PBT 24,315 13,517 1,181 2,453 0 -100.00%
Tax -5,032 4,516 1,868 11,773 0 -100.00%
NP 19,283 18,033 3,049 14,226 0 -100.00%
-
NP to SH 19,283 18,033 3,049 14,226 0 -100.00%
-
Tax Rate 20.70% -33.41% -158.17% -479.94% - -
Total Cost 152,277 134,044 119,022 99,647 0 -100.00%
-
Net Worth 296,196 277,895 316,975 283,915 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 72,537 28,272 56,512 39,264 - -100.00%
Div Payout % 376.18% 156.78% 1,853.47% 276.01% - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 296,196 277,895 316,975 283,915 0 -100.00%
NOSH 302,241 302,060 301,881 302,038 0 -100.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.24% 11.86% 2.50% 12.49% 0.00% -
ROE 6.51% 6.49% 0.96% 5.01% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 56.76 50.35 40.44 37.70 0.00 -100.00%
EPS 6.38 5.97 1.01 4.71 0.00 -100.00%
DPS 24.00 9.36 18.72 13.00 0.00 -100.00%
NAPS 0.98 0.92 1.05 0.94 0.92 -0.06%
Adjusted Per Share Value based on latest NOSH - 302,038
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 56.79 50.34 40.41 37.69 0.00 -100.00%
EPS 6.38 5.97 1.01 4.71 0.00 -100.00%
DPS 24.01 9.36 18.71 13.00 0.00 -100.00%
NAPS 0.9805 0.9199 1.0492 0.9398 0.92 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.88 3.36 3.02 3.56 0.00 -
P/RPS 6.84 6.67 7.47 9.44 0.00 -100.00%
P/EPS 60.82 56.28 299.01 75.58 0.00 -100.00%
EY 1.64 1.78 0.33 1.32 0.00 -100.00%
DY 6.19 2.79 6.20 3.65 0.00 -100.00%
P/NAPS 3.96 3.65 2.88 3.79 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 28/08/03 28/08/02 29/08/01 29/08/00 - -
Price 4.18 3.60 3.12 3.58 0.00 -
P/RPS 7.36 7.15 7.72 9.50 0.00 -100.00%
P/EPS 65.52 60.30 308.91 76.01 0.00 -100.00%
EY 1.53 1.66 0.32 1.32 0.00 -100.00%
DY 5.74 2.60 6.00 3.63 0.00 -100.00%
P/NAPS 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