[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
12-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 75.91%
YoY- 101.85%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 740,218 2,855,065 2,063,379 1,342,911 698,334 1,979,348 1,287,009 -30.86%
PBT 144,597 594,500 440,294 282,851 155,067 321,427 197,028 -18.65%
Tax -34,668 -181,676 -132,104 -83,396 -41,684 -75,749 -47,198 -18.60%
NP 109,929 412,824 308,190 199,455 113,383 245,678 149,830 -18.66%
-
NP to SH 109,929 412,824 308,190 199,455 113,383 245,678 149,830 -18.66%
-
Tax Rate 23.98% 30.56% 30.00% 29.48% 26.88% 23.57% 23.95% -
Total Cost 630,289 2,442,241 1,755,189 1,143,456 584,951 1,733,670 1,137,179 -32.54%
-
Net Worth 598,154 489,398 383,664 395,748 510,545 395,748 299,077 58.80%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 416,895 120,839 120,839 - 244,699 45,314 -
Div Payout % - 100.99% 39.21% 60.58% - 99.60% 30.24% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 598,154 489,398 383,664 395,748 510,545 395,748 299,077 58.80%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 14.85% 14.46% 14.94% 14.85% 16.24% 12.41% 11.64% -
ROE 18.38% 84.35% 80.33% 50.40% 22.21% 62.08% 50.10% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 245.03 945.08 683.02 444.53 231.16 655.20 426.02 -30.86%
EPS 36.39 136.65 102.02 66.02 37.53 81.32 49.60 -18.66%
DPS 0.00 138.00 40.00 40.00 0.00 81.00 15.00 -
NAPS 1.98 1.62 1.27 1.31 1.69 1.31 0.99 58.80%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 245.03 945.08 683.02 444.53 231.16 655.20 426.02 -30.86%
EPS 36.39 136.65 102.02 66.02 37.53 81.32 49.60 -18.66%
DPS 0.00 138.00 40.00 40.00 0.00 81.00 15.00 -
NAPS 1.98 1.62 1.27 1.31 1.69 1.31 0.99 58.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 26.50 25.20 23.88 23.02 22.48 20.84 23.10 -
P/RPS 10.82 2.67 3.50 5.18 9.72 3.18 5.42 58.61%
P/EPS 72.83 18.44 23.41 34.87 59.90 25.63 46.58 34.74%
EY 1.37 5.42 4.27 2.87 1.67 3.90 2.15 -25.97%
DY 0.00 5.48 1.68 1.74 0.00 3.89 0.65 -
P/NAPS 13.38 15.56 18.80 17.57 13.30 15.91 23.33 -30.99%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 11/05/23 24/02/23 08/11/22 12/08/22 11/05/22 16/02/22 11/11/21 -
Price 28.40 27.48 23.44 24.40 23.32 20.36 22.10 -
P/RPS 11.59 2.91 3.43 5.49 10.09 3.11 5.19 70.93%
P/EPS 78.05 20.11 22.98 36.96 62.13 25.04 44.56 45.35%
EY 1.28 4.97 4.35 2.71 1.61 3.99 2.24 -31.16%
DY 0.00 5.02 1.71 1.64 0.00 3.98 0.68 -
P/NAPS 14.34 16.96 18.46 18.63 13.80 15.54 22.32 -25.56%

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