[HEIM] YoY 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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 720,468 389,848 473,752 602,534 512,009 509,588 384,816 11.01%
PBT 157,443 67,216 80,475 136,085 97,743 94,663 74,885 13.17%
Tax -48,708 -16,199 -19,222 -32,786 -18,875 -28,795 -17,965 18.07%
NP 108,735 51,017 61,253 103,299 78,868 65,868 56,920 11.38%
-
NP to SH 108,735 51,017 61,253 103,299 78,868 65,868 56,920 11.38%
-
Tax Rate 30.94% 24.10% 23.89% 24.09% 19.31% 30.42% 23.99% -
Total Cost 611,733 338,831 412,499 499,235 433,141 443,720 327,896 10.94%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 15.09% 13.09% 12.93% 17.14% 15.40% 12.93% 14.79% -
ROE 28.34% 17.06% 20.69% 34.19% 29.01% 24.78% 19.83% -
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 238.49 129.05 156.82 199.45 169.48 168.68 127.38 11.01%
EPS 35.99 16.89 20.28 34.19 26.11 21.80 18.84 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 238.49 129.05 156.82 199.45 169.48 168.68 127.38 11.01%
EPS 35.99 16.89 20.28 34.19 26.11 21.80 18.84 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 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 10.01 17.90 13.17 12.03 11.87 11.03 13.93 -5.35%
P/EPS 66.35 136.79 101.89 70.19 77.07 85.31 94.15 -5.66%
EY 1.51 0.73 0.98 1.42 1.30 1.17 1.06 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 9.83 17.13 13.39 12.99 10.62 10.27 13.20 -4.79%
P/EPS 65.12 130.87 103.57 75.74 68.95 79.44 89.27 -5.11%
EY 1.54 0.76 0.97 1.32 1.45 1.26 1.12 5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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