[HEIM] YoY 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- 177.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Revenue 185,076 189,288 225,702 199,301 0 -100.00%
PBT 28,861 29,371 40,458 33,469 0 -100.00%
Tax -7,578 -10,443 -11,827 -9,371 0 -100.00%
NP 21,283 18,928 28,631 24,098 0 -100.00%
-
NP to SH 21,283 18,928 28,631 24,098 0 -100.00%
-
Tax Rate 26.26% 35.56% 29.23% 28.00% - -
Total Cost 163,793 170,360 197,071 175,203 0 -100.00%
-
Net Worth 286,792 292,825 335,236 340,384 0 -100.00%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Div 362 36,225 36,241 36,147 - -100.00%
Div Payout % 1.70% 191.39% 126.58% 150.00% - -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Net Worth 286,792 292,825 335,236 340,384 0 -100.00%
NOSH 301,886 301,881 302,014 301,225 0 -100.00%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
NP Margin 11.50% 10.00% 12.69% 12.09% 0.00% -
ROE 7.42% 6.46% 8.54% 7.08% 0.00% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
RPS 61.31 62.70 74.73 66.16 0.00 -100.00%
EPS 7.05 6.27 9.48 8.00 0.00 -100.00%
DPS 0.12 12.00 12.00 12.00 0.00 -100.00%
NAPS 0.95 0.97 1.11 1.13 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 301,225
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
RPS 61.27 62.66 74.71 65.98 0.00 -100.00%
EPS 7.05 6.27 9.48 7.98 0.00 -100.00%
DPS 0.12 11.99 12.00 11.97 0.00 -100.00%
NAPS 0.9494 0.9693 1.1097 1.1268 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Date 31/12/02 31/12/01 26/12/00 - - -
Price 3.50 3.42 3.24 0.00 0.00 -
P/RPS 5.71 5.45 4.34 0.00 0.00 -100.00%
P/EPS 49.65 54.55 34.18 0.00 0.00 -100.00%
EY 2.01 1.83 2.93 0.00 0.00 -100.00%
DY 0.03 3.51 3.70 0.00 0.00 -100.00%
P/NAPS 3.68 3.53 2.92 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Date 27/02/03 28/02/02 26/02/01 24/02/00 - -
Price 3.48 3.54 3.22 4.18 0.00 -
P/RPS 5.68 5.65 4.31 6.32 0.00 -100.00%
P/EPS 49.36 56.46 33.97 52.25 0.00 -100.00%
EY 2.03 1.77 2.94 1.91 0.00 -100.00%
DY 0.03 3.39 3.73 2.87 0.00 -100.00%
P/NAPS 3.66 3.65 2.90 3.70 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