[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.1%
YoY- 10.78%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,243,381 769,629 515,887 2,320,249 1,640,249 1,037,715 525,140 77.36%
PBT 131,323 50,848 74,853 412,128 292,001 155,916 70,440 51.30%
Tax -31,299 -12,077 -17,889 -99,159 -70,200 -37,414 -17,634 46.44%
NP 100,024 38,771 56,964 312,969 221,801 118,502 52,806 52.91%
-
NP to SH 100,024 38,771 56,964 312,969 221,801 118,502 52,806 52.91%
-
Tax Rate 23.83% 23.75% 23.90% 24.06% 24.04% 24.00% 25.03% -
Total Cost 1,143,357 730,858 458,923 2,007,280 1,418,448 919,213 472,334 79.99%
-
Net Worth 296,056 432,000 450,126 392,727 302,098 326,265 422,937 -21.11%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 326,265 126,881 126,881 - -
Div Payout % - - - 104.25% 57.20% 107.07% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 296,056 432,000 450,126 392,727 302,098 326,265 422,937 -21.11%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.04% 5.04% 11.04% 13.49% 13.52% 11.42% 10.06% -
ROE 33.79% 8.97% 12.66% 79.69% 73.42% 36.32% 12.49% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 411.58 254.76 170.77 768.05 542.95 343.50 173.83 77.36%
EPS 33.11 12.83 18.86 103.60 73.42 39.23 17.48 52.91%
DPS 0.00 0.00 0.00 108.00 42.00 42.00 0.00 -
NAPS 0.98 1.43 1.49 1.30 1.00 1.08 1.40 -21.11%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 411.58 254.76 170.77 768.05 542.95 343.50 173.83 77.36%
EPS 33.11 12.83 18.86 103.60 73.42 39.23 17.48 52.91%
DPS 0.00 0.00 0.00 108.00 42.00 42.00 0.00 -
NAPS 0.98 1.43 1.49 1.30 1.00 1.08 1.40 -21.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 20.66 22.56 21.88 27.12 24.00 23.46 24.00 -
P/RPS 5.02 8.86 12.81 3.53 4.42 6.83 13.81 -48.97%
P/EPS 62.40 175.78 116.04 26.18 32.69 59.81 137.30 -40.80%
EY 1.60 0.57 0.86 3.82 3.06 1.67 0.73 68.49%
DY 0.00 0.00 0.00 3.98 1.75 1.79 0.00 -
P/NAPS 21.08 15.78 14.68 20.86 24.00 21.72 17.14 14.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 13/08/20 19/05/20 21/02/20 28/11/19 20/08/19 23/05/19 -
Price 21.00 22.20 23.70 31.04 25.90 22.72 23.70 -
P/RPS 5.10 8.71 13.88 4.04 4.77 6.61 13.63 -47.98%
P/EPS 63.43 172.98 125.69 29.96 35.28 57.92 135.59 -39.65%
EY 1.58 0.58 0.80 3.34 2.83 1.73 0.74 65.58%
DY 0.00 0.00 0.00 3.48 1.62 1.85 0.00 -
P/NAPS 21.43 15.52 15.91 23.88 25.90 21.04 16.93 16.96%

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