[HEIM] YoY Annualized 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- 24.78%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,751,172 1,716,012 1,657,841 2,186,998 1,823,188 1,756,370 1,913,819 6.23%
PBT 587,058 262,704 175,097 389,334 313,832 320,104 365,869 8.19%
Tax -176,138 -62,930 -41,732 -93,600 -70,466 -84,874 -89,370 11.96%
NP 410,920 199,773 133,365 295,734 243,365 235,229 276,498 6.82%
-
NP to SH 410,920 199,773 133,365 295,734 243,365 235,229 276,498 6.82%
-
Tax Rate 30.00% 23.95% 23.83% 24.04% 22.45% 26.51% 24.43% -
Total Cost 2,340,252 1,516,238 1,524,476 1,891,264 1,579,822 1,521,141 1,637,320 6.13%
-
Net Worth 383,664 299,077 296,056 302,098 271,888 265,846 286,993 4.95%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 161,118 60,419 - 169,174 161,118 161,118 2,200 104.47%
Div Payout % 39.21% 30.24% - 57.20% 66.20% 68.49% 0.80% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 383,664 299,077 296,056 302,098 271,888 265,846 286,993 4.95%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.94% 11.64% 8.04% 13.52% 13.35% 13.39% 14.45% -
ROE 107.10% 66.80% 45.05% 97.89% 89.51% 88.48% 96.34% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 910.69 568.03 548.78 723.94 603.51 581.39 633.51 6.23%
EPS 136.03 66.13 44.15 97.89 80.56 77.87 91.53 6.82%
DPS 53.33 20.00 0.00 56.00 53.33 53.33 0.73 104.39%
NAPS 1.27 0.99 0.98 1.00 0.90 0.88 0.95 4.95%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 910.73 568.06 548.80 723.97 603.53 581.42 633.54 6.23%
EPS 136.03 66.13 44.15 97.90 80.56 77.87 91.53 6.82%
DPS 53.34 20.00 0.00 56.00 53.34 53.34 0.73 104.39%
NAPS 1.2701 0.99 0.98 1.00 0.90 0.88 0.95 4.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 23.88 23.10 20.66 24.00 20.12 18.60 17.74 -
P/RPS 2.62 4.07 3.76 3.32 3.33 3.20 2.80 -1.10%
P/EPS 17.56 34.93 46.80 24.52 24.98 23.89 19.38 -1.62%
EY 5.70 2.86 2.14 4.08 4.00 4.19 5.16 1.67%
DY 2.23 0.87 0.00 2.33 2.65 2.87 0.04 95.39%
P/NAPS 18.80 23.33 21.08 24.00 22.36 21.14 18.67 0.11%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 08/11/22 11/11/21 26/11/20 28/11/19 31/10/18 21/11/17 20/10/16 -
Price 23.44 22.10 21.00 25.90 18.00 17.32 16.82 -
P/RPS 2.57 3.89 3.83 3.58 2.98 2.98 2.66 -0.57%
P/EPS 17.23 33.42 47.57 26.46 22.34 22.24 18.38 -1.07%
EY 5.80 2.99 2.10 3.78 4.48 4.50 5.44 1.07%
DY 2.28 0.90 0.00 2.16 2.96 3.08 0.04 96.11%
P/NAPS 18.46 22.32 21.43 25.90 20.00 19.68 17.71 0.69%

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