[HEIM] YoY TTM 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- 30.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 738,869 701,354 679,303 618,940 0 -100.00%
PBT 107,363 93,718 78,448 67,352 0 -100.00%
Tax -29,357 -21,317 -19,767 -6,399 0 -100.00%
NP 78,006 72,401 58,681 60,953 0 -100.00%
-
NP to SH 78,006 72,401 58,681 60,953 0 -100.00%
-
Tax Rate 27.34% 22.75% 25.20% 9.50% - -
Total Cost 660,863 628,953 620,622 557,987 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 72,900 36,609 92,753 75,411 - -100.00%
Div Payout % 93.45% 50.56% 158.06% 123.72% - -
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 10.56% 10.32% 8.64% 9.85% 0.00% -
ROE 26.34% 26.05% 18.51% 21.47% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 244.46 232.19 225.02 204.92 0.00 -100.00%
EPS 25.81 23.97 19.44 20.18 0.00 -100.00%
DPS 24.12 12.12 30.72 25.00 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 244.58 232.16 224.86 204.88 0.00 -100.00%
EPS 25.82 23.97 19.42 20.18 0.00 -100.00%
DPS 24.13 12.12 30.70 24.96 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 1.59 1.45 1.34 1.74 0.00 -100.00%
P/EPS 15.03 14.02 15.54 17.64 0.00 -100.00%
EY 6.65 7.13 6.44 5.67 0.00 -100.00%
DY 6.22 3.61 10.17 7.02 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 1.71 1.55 1.39 1.75 0.00 -100.00%
P/EPS 16.20 15.02 16.05 17.74 0.00 -100.00%
EY 6.17 6.66 6.23 5.64 0.00 -100.00%
DY 5.77 3.37 9.85 6.98 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