[HEIM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 112.6%
YoY- -6.24%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Revenue 897,161 769,629 1,037,715 855,382 807,690 1,847,973 825,166 1.12%
PBT 129,812 50,848 155,916 137,631 145,415 351,963 154,305 -2.27%
Tax -30,999 -12,077 -37,414 -33,975 -34,861 -86,301 -38,593 -2.87%
NP 98,813 38,771 118,502 103,656 110,554 265,662 115,712 -2.08%
-
NP to SH 98,813 38,771 118,502 103,656 110,554 265,662 115,712 -2.08%
-
Tax Rate 23.88% 23.75% 24.00% 24.69% 23.97% 24.52% 25.01% -
Total Cost 798,348 730,858 919,213 751,726 697,136 1,582,311 709,454 1.58%
-
Net Worth 293,035 432,000 326,265 314,181 323,244 335,328 335,328 -1.78%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Div 45,314 - 126,881 120,839 120,839 256,783 60,419 -3.76%
Div Payout % 45.86% - 107.07% 116.58% 109.30% 96.66% 52.22% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Net Worth 293,035 432,000 326,265 314,181 323,244 335,328 335,328 -1.78%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
NP Margin 11.01% 5.04% 11.42% 12.12% 13.69% 14.38% 14.02% -
ROE 33.72% 8.97% 36.32% 32.99% 34.20% 79.22% 34.51% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
RPS 296.98 254.76 343.50 283.15 267.36 611.71 273.15 1.12%
EPS 32.71 12.83 39.23 34.31 36.60 87.94 38.30 -2.08%
DPS 15.00 0.00 42.00 40.00 40.00 85.00 20.00 -3.76%
NAPS 0.97 1.43 1.08 1.04 1.07 1.11 1.11 -1.78%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
RPS 296.98 254.76 343.50 283.15 267.36 611.71 273.15 1.12%
EPS 32.71 12.83 39.23 34.31 36.60 87.94 38.30 -2.08%
DPS 15.00 0.00 42.00 40.00 40.00 85.00 20.00 -3.76%
NAPS 0.97 1.43 1.08 1.04 1.07 1.11 1.11 -1.78%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/13 -
Price 23.60 22.56 23.46 21.88 18.50 15.14 16.00 -
P/RPS 7.95 8.86 6.83 7.73 6.92 2.48 5.86 4.15%
P/EPS 72.15 175.78 59.81 63.77 50.55 17.22 41.77 7.55%
EY 1.39 0.57 1.67 1.57 1.98 5.81 2.39 -6.97%
DY 0.64 0.00 1.79 1.83 2.16 5.61 1.25 -8.53%
P/NAPS 24.33 15.78 21.72 21.04 17.29 13.64 14.41 7.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Date 25/08/21 13/08/20 20/08/19 28/08/18 26/07/17 18/07/16 20/02/14 -
Price 22.50 22.20 22.72 22.08 17.64 16.92 14.86 -
P/RPS 7.58 8.71 6.61 7.80 6.60 2.77 5.44 4.52%
P/EPS 68.79 172.98 57.92 64.35 48.20 19.24 38.80 7.93%
EY 1.45 0.58 1.73 1.55 2.07 5.20 2.58 -7.39%
DY 0.67 0.00 1.85 1.81 2.27 5.02 1.35 -8.91%
P/NAPS 23.20 15.52 21.04 21.23 16.49 15.24 13.39 7.60%

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