[HEIM] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 57.24%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 253,742 515,887 680,000 602,534 512,575 525,140 662,281 -47.27%
PBT -24,005 74,853 120,127 136,085 85,476 70,440 145,392 -
Tax 5,812 -17,889 -28,959 -32,786 -19,780 -17,634 -45,395 -
NP -18,193 56,964 91,168 103,299 65,696 52,806 99,997 -
-
NP to SH -18,193 56,964 91,168 103,299 65,696 52,806 99,997 -
-
Tax Rate - 23.90% 24.11% 24.09% 23.14% 25.03% 31.22% -
Total Cost 271,935 458,923 588,832 499,235 446,879 472,334 562,284 -38.41%
-
Net Worth 432,000 450,126 392,727 302,098 326,265 422,937 371,580 10.57%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 199,384 - 126,881 - 163,132 -
Div Payout % - - 218.70% - 193.13% - 163.14% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 432,000 450,126 392,727 302,098 326,265 422,937 371,580 10.57%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.17% 11.04% 13.41% 17.14% 12.82% 10.06% 15.10% -
ROE -4.21% 12.66% 23.21% 34.19% 20.14% 12.49% 26.91% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 83.99 170.77 225.09 199.45 169.67 173.83 219.23 -47.28%
EPS -6.02 18.86 30.18 34.19 21.75 17.48 33.10 -
DPS 0.00 0.00 66.00 0.00 42.00 0.00 54.00 -
NAPS 1.43 1.49 1.30 1.00 1.08 1.40 1.23 10.57%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 83.99 170.77 225.09 199.45 169.67 173.83 219.23 -47.28%
EPS -6.02 18.86 30.18 34.19 21.75 17.48 33.10 -
DPS 0.00 0.00 66.00 0.00 42.00 0.00 54.00 -
NAPS 1.43 1.49 1.30 1.00 1.08 1.40 1.23 10.57%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 22.56 21.88 27.12 24.00 23.46 24.00 20.46 -
P/RPS 26.86 12.81 12.05 12.03 13.83 13.81 9.33 102.50%
P/EPS -374.61 116.04 89.87 70.19 107.88 137.30 61.81 -
EY -0.27 0.86 1.11 1.42 0.93 0.73 1.62 -
DY 0.00 0.00 2.43 0.00 1.79 0.00 2.64 -
P/NAPS 15.78 14.68 20.86 24.00 21.72 17.14 16.63 -3.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 19/05/20 21/02/20 28/11/19 20/08/19 23/05/19 20/02/19 -
Price 22.20 23.70 31.04 25.90 22.72 23.70 22.86 -
P/RPS 26.43 13.88 13.79 12.99 13.39 13.63 10.43 85.97%
P/EPS -368.63 125.69 102.86 75.74 104.48 135.59 69.06 -
EY -0.27 0.80 0.97 1.32 0.96 0.74 1.45 -
DY 0.00 0.00 2.13 0.00 1.85 0.00 2.36 -
P/NAPS 15.52 15.91 23.88 25.90 21.04 16.93 18.59 -11.34%

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