[HEIM] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
11-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -53.85%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,855,065 2,063,379 1,342,911 698,334 1,979,348 1,287,009 897,161 115.89%
PBT 594,500 440,294 282,851 155,067 321,427 197,028 129,812 175.01%
Tax -181,676 -132,104 -83,396 -41,684 -75,749 -47,198 -30,999 224.01%
NP 412,824 308,190 199,455 113,383 245,678 149,830 98,813 158.72%
-
NP to SH 412,824 308,190 199,455 113,383 245,678 149,830 98,813 158.72%
-
Tax Rate 30.56% 30.00% 29.48% 26.88% 23.57% 23.95% 23.88% -
Total Cost 2,442,241 1,755,189 1,143,456 584,951 1,733,670 1,137,179 798,348 110.30%
-
Net Worth 489,398 383,664 395,748 510,545 395,748 299,077 293,035 40.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 416,895 120,839 120,839 - 244,699 45,314 45,314 337.29%
Div Payout % 100.99% 39.21% 60.58% - 99.60% 30.24% 45.86% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 489,398 383,664 395,748 510,545 395,748 299,077 293,035 40.63%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.46% 14.94% 14.85% 16.24% 12.41% 11.64% 11.01% -
ROE 84.35% 80.33% 50.40% 22.21% 62.08% 50.10% 33.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 945.08 683.02 444.53 231.16 655.20 426.02 296.98 115.89%
EPS 136.65 102.02 66.02 37.53 81.32 49.60 32.71 158.71%
DPS 138.00 40.00 40.00 0.00 81.00 15.00 15.00 337.29%
NAPS 1.62 1.27 1.31 1.69 1.31 0.99 0.97 40.63%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 945.08 683.02 444.53 231.16 655.20 426.02 296.98 115.89%
EPS 136.65 102.02 66.02 37.53 81.32 49.60 32.71 158.71%
DPS 138.00 40.00 40.00 0.00 81.00 15.00 15.00 337.29%
NAPS 1.62 1.27 1.31 1.69 1.31 0.99 0.97 40.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 25.20 23.88 23.02 22.48 20.84 23.10 23.60 -
P/RPS 2.67 3.50 5.18 9.72 3.18 5.42 7.95 -51.58%
P/EPS 18.44 23.41 34.87 59.90 25.63 46.58 72.15 -59.62%
EY 5.42 4.27 2.87 1.67 3.90 2.15 1.39 147.12%
DY 5.48 1.68 1.74 0.00 3.89 0.65 0.64 316.90%
P/NAPS 15.56 18.80 17.57 13.30 15.91 23.33 24.33 -25.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 08/11/22 12/08/22 11/05/22 16/02/22 11/11/21 25/08/21 -
Price 27.48 23.44 24.40 23.32 20.36 22.10 22.50 -
P/RPS 2.91 3.43 5.49 10.09 3.11 5.19 7.58 -47.08%
P/EPS 20.11 22.98 36.96 62.13 25.04 44.56 68.79 -55.85%
EY 4.97 4.35 2.71 1.61 3.99 2.24 1.45 126.82%
DY 5.02 1.71 1.64 0.00 3.98 0.68 0.67 281.49%
P/NAPS 16.96 18.46 18.63 13.80 15.54 22.32 23.20 -18.80%

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