[HEIM] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -65.97%
YoY- -67.28%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,190,952 1,762,396 1,657,841 1,539,258 2,063,548 2,320,249 2,186,998 0.12%
PBT 386,628 198,716 175,097 101,696 299,412 412,128 389,334 -0.46%
Tax -92,472 -44,519 -41,732 -24,154 -71,556 -99,159 -93,600 -0.80%
NP 294,156 154,197 133,365 77,542 227,856 312,969 295,734 -0.35%
-
NP to SH 294,156 154,197 133,365 77,542 227,856 312,969 295,734 -0.35%
-
Tax Rate 23.92% 22.40% 23.83% 23.75% 23.90% 24.06% 24.04% -
Total Cost 1,896,796 1,608,199 1,524,476 1,461,716 1,835,692 2,007,280 1,891,264 0.19%
-
Net Worth 422,937 350,433 296,056 432,000 450,126 392,727 302,098 25.12%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 154,069 - - - 326,265 169,174 -
Div Payout % - 99.92% - - - 104.25% 57.20% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 422,937 350,433 296,056 432,000 450,126 392,727 302,098 25.12%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 13.43% 8.75% 8.04% 5.04% 11.04% 13.49% 13.52% -
ROE 69.55% 44.00% 45.05% 17.95% 50.62% 79.69% 97.89% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 725.25 583.39 548.78 509.52 683.07 768.05 723.94 0.12%
EPS 97.36 51.04 44.15 25.66 75.44 103.60 97.89 -0.36%
DPS 0.00 51.00 0.00 0.00 0.00 108.00 56.00 -
NAPS 1.40 1.16 0.98 1.43 1.49 1.30 1.00 25.12%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 725.25 583.39 548.78 509.52 683.07 768.05 723.94 0.12%
EPS 97.36 51.04 44.15 25.66 75.44 103.60 97.89 -0.36%
DPS 0.00 51.00 0.00 0.00 0.00 108.00 56.00 -
NAPS 1.40 1.16 0.98 1.43 1.49 1.30 1.00 25.12%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 25.80 23.02 20.66 22.56 21.88 27.12 24.00 -
P/RPS 3.56 3.95 3.76 4.43 3.20 3.53 3.32 4.75%
P/EPS 26.50 45.10 46.80 87.89 29.01 26.18 24.52 5.30%
EY 3.77 2.22 2.14 1.14 3.45 3.82 4.08 -5.12%
DY 0.00 2.22 0.00 0.00 0.00 3.98 2.33 -
P/NAPS 18.43 19.84 21.08 15.78 14.68 20.86 24.00 -16.12%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 18/02/21 26/11/20 13/08/20 19/05/20 21/02/20 28/11/19 -
Price 24.10 23.34 21.00 22.20 23.70 31.04 25.90 -
P/RPS 3.32 4.00 3.83 4.36 3.47 4.04 3.58 -4.89%
P/EPS 24.75 45.73 47.57 86.49 31.42 29.96 26.46 -4.35%
EY 4.04 2.19 2.10 1.16 3.18 3.34 3.78 4.53%
DY 0.00 2.19 0.00 0.00 0.00 3.48 2.16 -
P/NAPS 17.21 20.12 21.43 15.52 15.91 23.88 25.90 -23.83%

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