[HEIM] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 42.16%
YoY- -10.55%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Revenue 519,015 680,000 662,281 612,685 577,519 397,621 412,870 3.57%
PBT 67,393 120,127 145,392 123,097 122,375 65,508 64,070 0.77%
Tax -13,220 -28,959 -45,395 -29,460 -17,697 -21,484 -17,134 -3.90%
NP 54,173 91,168 99,997 93,637 104,678 44,024 46,936 2.22%
-
NP to SH 54,173 91,168 99,997 93,637 104,678 44,024 46,936 2.22%
-
Tax Rate 19.62% 24.11% 31.22% 23.93% 14.46% 32.80% 26.74% -
Total Cost 464,842 588,832 562,284 519,048 472,841 353,597 365,934 3.74%
-
Net Worth 350,433 392,727 371,580 359,496 392,727 377,622 356,399 -0.25%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Div 154,069 199,384 163,132 151,049 181,258 154,069 134,404 2.11%
Div Payout % 284.40% 218.70% 163.14% 161.31% 173.16% 349.97% 286.36% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Net Worth 350,433 392,727 371,580 359,496 392,727 377,622 356,399 -0.25%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,033 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
NP Margin 10.44% 13.41% 15.10% 15.28% 18.13% 11.07% 11.37% -
ROE 15.46% 23.21% 26.91% 26.05% 26.65% 11.66% 13.17% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 171.80 225.09 219.23 202.81 191.17 131.62 136.70 3.57%
EPS 17.93 30.18 33.10 31.00 34.65 14.57 15.54 2.22%
DPS 51.00 66.00 54.00 50.00 60.00 51.00 44.50 2.11%
NAPS 1.16 1.30 1.23 1.19 1.30 1.25 1.18 -0.26%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 171.80 225.09 219.23 202.81 191.17 131.62 136.67 3.57%
EPS 17.93 30.18 33.10 31.00 34.65 14.57 15.54 2.22%
DPS 51.00 66.00 54.00 50.00 60.00 51.00 44.49 2.12%
NAPS 1.16 1.30 1.23 1.19 1.30 1.25 1.1797 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 -
Price 23.02 27.12 20.46 18.90 16.38 14.28 13.14 -
P/RPS 13.40 12.05 9.33 9.32 8.57 10.85 9.61 5.23%
P/EPS 128.37 89.87 61.81 60.98 47.27 97.99 84.56 6.62%
EY 0.78 1.11 1.62 1.64 2.12 1.02 1.18 -6.16%
DY 2.22 2.43 2.64 2.65 3.66 3.57 3.39 -6.29%
P/NAPS 19.84 20.86 16.63 15.88 12.60 11.42 11.14 9.27%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 18/02/21 21/02/20 20/02/19 28/03/18 15/02/17 17/08/15 21/08/14 -
Price 23.34 31.04 22.86 20.20 15.92 12.98 13.28 -
P/RPS 13.59 13.79 10.43 9.96 8.33 9.86 9.71 5.30%
P/EPS 130.16 102.86 69.06 65.17 45.94 89.07 85.46 6.67%
EY 0.77 0.97 1.45 1.53 2.18 1.12 1.17 -6.22%
DY 2.19 2.13 2.36 2.48 3.77 3.93 3.35 -6.32%
P/NAPS 20.12 23.88 18.59 16.97 12.25 10.38 11.25 9.34%

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