[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 34.37%
YoY- 154.86%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 698,334 1,979,348 1,287,009 897,161 547,738 1,762,396 1,243,381 -31.95%
PBT 155,067 321,427 197,028 129,812 96,657 198,716 131,323 11.72%
Tax -41,684 -75,749 -47,198 -30,999 -23,118 -44,519 -31,299 21.06%
NP 113,383 245,678 149,830 98,813 73,539 154,197 100,024 8.72%
-
NP to SH 113,383 245,678 149,830 98,813 73,539 154,197 100,024 8.72%
-
Tax Rate 26.88% 23.57% 23.95% 23.88% 23.92% 22.40% 23.83% -
Total Cost 584,951 1,733,670 1,137,179 798,348 474,199 1,608,199 1,143,357 -36.05%
-
Net Worth 510,545 395,748 299,077 293,035 422,937 350,433 296,056 43.85%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 244,699 45,314 45,314 - 154,069 - -
Div Payout % - 99.60% 30.24% 45.86% - 99.92% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 510,545 395,748 299,077 293,035 422,937 350,433 296,056 43.85%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.24% 12.41% 11.64% 11.01% 13.43% 8.75% 8.04% -
ROE 22.21% 62.08% 50.10% 33.72% 17.39% 44.00% 33.79% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 231.16 655.20 426.02 296.98 181.31 583.39 411.58 -31.95%
EPS 37.53 81.32 49.60 32.71 24.34 51.04 33.11 8.72%
DPS 0.00 81.00 15.00 15.00 0.00 51.00 0.00 -
NAPS 1.69 1.31 0.99 0.97 1.40 1.16 0.98 43.85%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 231.16 655.20 426.02 296.98 181.31 583.39 411.58 -31.95%
EPS 37.53 81.32 49.60 32.71 24.34 51.04 33.11 8.72%
DPS 0.00 81.00 15.00 15.00 0.00 51.00 0.00 -
NAPS 1.69 1.31 0.99 0.97 1.40 1.16 0.98 43.85%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 22.48 20.84 23.10 23.60 25.80 23.02 20.66 -
P/RPS 9.72 3.18 5.42 7.95 14.23 3.95 5.02 55.41%
P/EPS 59.90 25.63 46.58 72.15 105.99 45.10 62.40 -2.69%
EY 1.67 3.90 2.15 1.39 0.94 2.22 1.60 2.89%
DY 0.00 3.89 0.65 0.64 0.00 2.22 0.00 -
P/NAPS 13.30 15.91 23.33 24.33 18.43 19.84 21.08 -26.45%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 11/05/22 16/02/22 11/11/21 25/08/21 20/05/21 18/02/21 26/11/20 -
Price 23.32 20.36 22.10 22.50 24.10 23.34 21.00 -
P/RPS 10.09 3.11 5.19 7.58 13.29 4.00 5.10 57.66%
P/EPS 62.13 25.04 44.56 68.79 99.00 45.73 63.43 -1.37%
EY 1.61 3.99 2.24 1.45 1.01 2.19 1.58 1.26%
DY 0.00 3.98 0.68 0.67 0.00 2.19 0.00 -
P/NAPS 13.80 15.54 22.32 23.20 17.21 20.12 21.43 -25.44%

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