[HEIM] YoY 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- 12.6%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/13 CAGR
Revenue 349,423 253,742 512,575 421,569 406,577 459,512 499,373 -4.64%
PBT 33,155 -24,005 85,476 73,478 80,931 79,618 88,143 -12.22%
Tax -7,881 5,812 -19,780 -18,578 -19,350 -18,742 -22,054 -12.81%
NP 25,274 -18,193 65,696 54,900 61,581 60,876 66,089 -12.02%
-
NP to SH 25,274 -18,193 65,696 54,900 61,581 60,876 66,089 -12.02%
-
Tax Rate 23.77% - 23.14% 25.28% 23.91% 23.54% 25.02% -
Total Cost 324,149 271,935 446,879 366,669 344,996 398,636 433,284 -3.79%
-
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 - 126,881 120,839 120,839 105,734 60,419 -3.76%
Div Payout % 179.29% - 193.13% 220.11% 196.23% 173.69% 91.42% -
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 7.23% -7.17% 12.82% 13.02% 15.15% 13.25% 13.23% -
ROE 8.62% -4.21% 20.14% 17.47% 19.05% 18.15% 19.71% -
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 115.67 83.99 169.67 139.55 134.58 152.11 165.30 -4.64%
EPS 8.37 -6.02 21.75 18.17 20.38 20.15 21.88 -12.02%
DPS 15.00 0.00 42.00 40.00 40.00 35.00 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 115.67 83.99 169.67 139.55 134.58 152.11 165.30 -4.64%
EPS 8.37 -6.02 21.75 18.17 20.38 20.15 21.88 -12.02%
DPS 15.00 0.00 42.00 40.00 40.00 35.00 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 20.40 26.86 13.83 15.68 13.75 9.95 9.68 10.44%
P/EPS 282.09 -374.61 107.88 120.40 90.76 75.13 73.14 19.71%
EY 0.35 -0.27 0.93 0.83 1.10 1.33 1.37 -16.63%
DY 0.64 0.00 1.79 1.83 2.16 2.31 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 19.45 26.43 13.39 15.82 13.11 11.12 8.99 10.83%
P/EPS 268.94 -368.63 104.48 121.50 86.54 83.97 67.93 20.13%
EY 0.37 -0.27 0.96 0.82 1.16 1.19 1.47 -16.79%
DY 0.67 0.00 1.85 1.81 2.27 2.07 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