[HEIM] YoY Quarter Result on 31-Dec-2000 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 30.85%
YoY- 18.81%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Revenue 273,251 185,076 189,288 225,702 199,301 0 -100.00%
PBT 47,562 28,861 29,371 40,458 33,469 0 -100.00%
Tax -13,363 -7,578 -10,443 -11,827 -9,371 0 -100.00%
NP 34,199 21,283 18,928 28,631 24,098 0 -100.00%
-
NP to SH 34,199 21,283 18,928 28,631 24,098 0 -100.00%
-
Tax Rate 28.10% 26.26% 35.56% 29.23% 28.00% - -
Total Cost 239,052 163,793 170,360 197,071 175,203 0 -100.00%
-
Net Worth 296,069 286,792 292,825 335,236 340,384 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Div 36,253 362 36,225 36,241 36,147 - -100.00%
Div Payout % 106.01% 1.70% 191.39% 126.58% 150.00% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Net Worth 296,069 286,792 292,825 335,236 340,384 0 -100.00%
NOSH 302,111 301,886 301,881 302,014 301,225 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
NP Margin 12.52% 11.50% 10.00% 12.69% 12.09% 0.00% -
ROE 11.55% 7.42% 6.46% 8.54% 7.08% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
RPS 90.45 61.31 62.70 74.73 66.16 0.00 -100.00%
EPS 11.32 7.05 6.27 9.48 8.00 0.00 -100.00%
DPS 12.00 0.12 12.00 12.00 12.00 0.00 -100.00%
NAPS 0.98 0.95 0.97 1.11 1.13 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 302,014
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
RPS 90.45 61.26 62.66 74.71 65.97 0.00 -100.00%
EPS 11.32 7.05 6.27 9.48 7.98 0.00 -100.00%
DPS 12.00 0.12 11.99 12.00 11.97 0.00 -100.00%
NAPS 0.98 0.9493 0.9693 1.1097 1.1267 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 4.26 3.50 3.42 3.24 0.00 0.00 -
P/RPS 4.71 5.71 5.45 4.34 0.00 0.00 -100.00%
P/EPS 37.63 49.65 54.55 34.18 0.00 0.00 -100.00%
EY 2.66 2.01 1.83 2.93 0.00 0.00 -100.00%
DY 2.82 0.03 3.51 3.70 0.00 0.00 -100.00%
P/NAPS 4.35 3.68 3.53 2.92 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 30/06/98 CAGR
Date 10/02/04 27/02/03 28/02/02 26/02/01 24/02/00 - -
Price 4.50 3.48 3.54 3.22 4.18 0.00 -
P/RPS 4.98 5.68 5.65 4.31 6.32 0.00 -100.00%
P/EPS 39.75 49.36 56.46 33.97 52.25 0.00 -100.00%
EY 2.52 2.03 1.77 2.94 1.91 0.00 -100.00%
DY 2.67 0.03 3.39 3.73 2.87 0.00 -100.00%
P/NAPS 4.59 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