[HEIM] YoY TTM 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- 277.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 709,837 635,496 685,127 336,948 -0.76%
PBT 93,408 57,753 91,985 45,521 -0.73%
Tax -17,747 -17,398 -13,296 -12,746 -0.34%
NP 75,661 40,355 78,689 32,775 -0.85%
-
NP to SH 75,661 40,355 78,689 32,775 -0.85%
-
Tax Rate 19.00% 30.12% 14.45% 28.00% -
Total Cost 634,176 595,141 606,438 304,173 -0.75%
-
Net Worth 286,792 292,825 335,236 340,384 0.17%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 36,609 56,874 75,506 36,147 -0.01%
Div Payout % 48.39% 140.94% 95.96% 110.29% -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 286,792 292,825 335,236 340,384 0.17%
NOSH 301,886 301,881 302,014 301,225 -0.00%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.66% 6.35% 11.49% 9.73% -
ROE 26.38% 13.78% 23.47% 9.63% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 235.13 210.51 226.85 111.86 -0.76%
EPS 25.06 13.37 26.05 10.88 -0.85%
DPS 12.12 18.84 25.00 12.00 -0.01%
NAPS 0.95 0.97 1.11 1.13 0.17%
Adjusted Per Share Value based on latest NOSH - 301,225
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 234.97 210.36 226.79 111.54 -0.76%
EPS 25.05 13.36 26.05 10.85 -0.85%
DPS 12.12 18.83 24.99 11.97 -0.01%
NAPS 0.9493 0.9693 1.1097 1.1267 0.17%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/02 31/12/01 26/12/00 - -
Price 3.50 3.42 3.24 0.00 -
P/RPS 1.49 1.62 1.43 0.00 -100.00%
P/EPS 13.96 25.58 12.44 0.00 -100.00%
EY 7.16 3.91 8.04 0.00 -100.00%
DY 3.46 5.51 7.72 0.00 -100.00%
P/NAPS 3.68 3.53 2.92 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/03 28/02/02 26/02/01 - -
Price 3.48 3.54 3.22 0.00 -
P/RPS 1.48 1.68 1.42 0.00 -100.00%
P/EPS 13.89 26.48 12.36 0.00 -100.00%
EY 7.20 3.78 8.09 0.00 -100.00%
DY 3.48 5.32 7.76 0.00 -100.00%
P/NAPS 3.66 3.65 2.90 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