[HEIM] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
20-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 21.43%
YoY- 411.23%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,640,249 1,367,391 1,317,278 2,232,789 1,351,264 1,197,717 1,264,251 4.08%
PBT 292,001 235,374 240,078 426,848 226,891 201,717 245,525 2.70%
Tax -70,200 -52,850 -63,656 -104,266 -56,722 -50,447 -61,380 2.08%
NP 221,801 182,524 176,422 322,582 170,169 151,270 184,145 2.90%
-
NP to SH 221,801 182,524 176,422 322,582 170,169 151,270 184,145 2.90%
-
Tax Rate 24.04% 22.45% 26.51% 24.43% 25.00% 25.01% 25.00% -
Total Cost 1,418,448 1,184,867 1,140,856 1,910,207 1,181,095 1,046,447 1,080,106 4.27%
-
Net Worth 302,098 271,888 265,846 286,993 392,727 371,580 398,769 -4.17%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Div 126,881 120,839 120,839 2,567 60,419 60,419 60,419 12.08%
Div Payout % 57.20% 66.20% 68.49% 0.80% 35.51% 39.94% 32.81% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 302,098 271,888 265,846 286,993 392,727 371,580 398,769 -4.17%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 13.52% 13.35% 13.39% 14.45% 12.59% 12.63% 14.57% -
ROE 73.42% 67.13% 66.36% 112.40% 43.33% 40.71% 46.18% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 542.95 452.63 436.04 739.09 447.29 396.47 418.49 4.08%
EPS 73.42 60.42 58.40 106.78 56.33 50.07 60.96 2.90%
DPS 42.00 40.00 40.00 0.85 20.00 20.00 20.00 12.08%
NAPS 1.00 0.90 0.88 0.95 1.30 1.23 1.32 -4.17%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 542.95 452.63 436.04 739.09 447.29 396.47 418.49 4.08%
EPS 73.42 60.42 58.40 106.78 56.33 50.07 60.96 2.90%
DPS 42.00 40.00 40.00 0.85 20.00 20.00 20.00 12.08%
NAPS 1.00 0.90 0.88 0.95 1.30 1.23 1.32 -4.17%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 24.00 20.12 18.60 17.74 14.20 14.08 18.36 -
P/RPS 4.42 4.45 4.27 2.40 3.17 3.55 4.39 0.10%
P/EPS 32.69 33.30 31.85 16.61 25.21 28.12 30.12 1.26%
EY 3.06 3.00 3.14 6.02 3.97 3.56 3.32 -1.24%
DY 1.75 1.99 2.15 0.05 1.41 1.42 1.09 7.55%
P/NAPS 24.00 22.36 21.14 18.67 10.92 11.45 13.91 8.74%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/11/19 31/10/18 21/11/17 20/10/16 13/05/15 09/05/14 14/05/13 -
Price 25.90 18.00 17.32 16.82 14.80 14.30 20.74 -
P/RPS 4.77 3.98 3.97 2.28 3.31 3.61 4.96 -0.59%
P/EPS 35.28 29.79 29.66 15.75 26.27 28.56 34.02 0.56%
EY 2.83 3.36 3.37 6.35 3.81 3.50 2.94 -0.58%
DY 1.62 2.22 2.31 0.05 1.35 1.40 0.96 8.37%
P/NAPS 25.90 20.00 19.68 17.71 11.38 11.63 15.71 7.98%

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