[HEIM] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 24.41%
YoY- 19.66%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 515,887 680,000 602,534 512,575 525,140 662,281 512,009 0.50%
PBT 74,853 120,127 136,085 85,476 70,440 145,392 97,743 -16.28%
Tax -17,889 -28,959 -32,786 -19,780 -17,634 -45,395 -18,875 -3.51%
NP 56,964 91,168 103,299 65,696 52,806 99,997 78,868 -19.48%
-
NP to SH 56,964 91,168 103,299 65,696 52,806 99,997 78,868 -19.48%
-
Tax Rate 23.90% 24.11% 24.09% 23.14% 25.03% 31.22% 19.31% -
Total Cost 458,923 588,832 499,235 446,879 472,334 562,284 433,141 3.92%
-
Net Worth 450,126 392,727 302,098 326,265 422,937 371,580 271,888 39.90%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 199,384 - 126,881 - 163,132 - -
Div Payout % - 218.70% - 193.13% - 163.14% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 450,126 392,727 302,098 326,265 422,937 371,580 271,888 39.90%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.04% 13.41% 17.14% 12.82% 10.06% 15.10% 15.40% -
ROE 12.66% 23.21% 34.19% 20.14% 12.49% 26.91% 29.01% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 170.77 225.09 199.45 169.67 173.83 219.23 169.48 0.50%
EPS 18.86 30.18 34.19 21.75 17.48 33.10 26.11 -19.47%
DPS 0.00 66.00 0.00 42.00 0.00 54.00 0.00 -
NAPS 1.49 1.30 1.00 1.08 1.40 1.23 0.90 39.90%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 170.77 225.09 199.45 169.67 173.83 219.23 169.48 0.50%
EPS 18.86 30.18 34.19 21.75 17.48 33.10 26.11 -19.47%
DPS 0.00 66.00 0.00 42.00 0.00 54.00 0.00 -
NAPS 1.49 1.30 1.00 1.08 1.40 1.23 0.90 39.90%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 21.88 27.12 24.00 23.46 24.00 20.46 20.12 -
P/RPS 12.81 12.05 12.03 13.83 13.81 9.33 11.87 5.20%
P/EPS 116.04 89.87 70.19 107.88 137.30 61.81 77.07 31.33%
EY 0.86 1.11 1.42 0.93 0.73 1.62 1.30 -24.05%
DY 0.00 2.43 0.00 1.79 0.00 2.64 0.00 -
P/NAPS 14.68 20.86 24.00 21.72 17.14 16.63 22.36 -24.44%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 21/02/20 28/11/19 20/08/19 23/05/19 20/02/19 31/10/18 -
Price 23.70 31.04 25.90 22.72 23.70 22.86 18.00 -
P/RPS 13.88 13.79 12.99 13.39 13.63 10.43 10.62 19.51%
P/EPS 125.69 102.86 75.74 104.48 135.59 69.06 68.95 49.17%
EY 0.80 0.97 1.32 0.96 0.74 1.45 1.45 -32.70%
DY 0.00 2.13 0.00 1.85 0.00 2.36 0.00 -
P/NAPS 15.91 23.88 25.90 21.04 16.93 18.59 20.00 -14.13%

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