[HEIM] QoQ Cumulative 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- -31.94%
YoY- -67.28%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 547,738 1,762,396 1,243,381 769,629 515,887 2,320,249 1,640,249 -51.83%
PBT 96,657 198,716 131,323 50,848 74,853 412,128 292,001 -52.11%
Tax -23,118 -44,519 -31,299 -12,077 -17,889 -99,159 -70,200 -52.27%
NP 73,539 154,197 100,024 38,771 56,964 312,969 221,801 -52.06%
-
NP to SH 73,539 154,197 100,024 38,771 56,964 312,969 221,801 -52.06%
-
Tax Rate 23.92% 22.40% 23.83% 23.75% 23.90% 24.06% 24.04% -
Total Cost 474,199 1,608,199 1,143,357 730,858 458,923 2,007,280 1,418,448 -51.79%
-
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 - - - 326,265 126,881 -
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 17.39% 44.00% 33.79% 8.97% 12.66% 79.69% 73.42% -
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 181.31 583.39 411.58 254.76 170.77 768.05 542.95 -51.83%
EPS 24.34 51.04 33.11 12.83 18.86 103.60 73.42 -52.06%
DPS 0.00 51.00 0.00 0.00 0.00 108.00 42.00 -
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 181.31 583.39 411.58 254.76 170.77 768.05 542.95 -51.83%
EPS 24.34 51.04 33.11 12.83 18.86 103.60 73.42 -52.06%
DPS 0.00 51.00 0.00 0.00 0.00 108.00 42.00 -
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 14.23 3.95 5.02 8.86 12.81 3.53 4.42 117.87%
P/EPS 105.99 45.10 62.40 175.78 116.04 26.18 32.69 118.90%
EY 0.94 2.22 1.60 0.57 0.86 3.82 3.06 -54.44%
DY 0.00 2.22 0.00 0.00 0.00 3.98 1.75 -
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 13.29 4.00 5.10 8.71 13.88 4.04 4.77 97.87%
P/EPS 99.00 45.73 63.43 172.98 125.69 29.96 35.28 98.82%
EY 1.01 2.19 1.58 0.58 0.80 3.34 2.83 -49.65%
DY 0.00 2.19 0.00 0.00 0.00 3.48 1.62 -
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