[HEIM] YoY Quarter Result on 31-Mar-2017 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
12-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -53.22%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Revenue 515,887 525,140 433,813 401,114 458,914 405,000 393,162 5.05%
PBT 74,853 70,440 64,153 64,484 70,202 84,132 72,793 0.50%
Tax -17,889 -17,634 -15,397 -15,511 -19,353 -21,033 -18,198 -0.31%
NP 56,964 52,806 48,756 48,973 50,849 63,099 54,595 0.77%
-
NP to SH 56,964 52,806 48,756 48,973 50,849 63,099 54,595 0.77%
-
Tax Rate 23.90% 25.03% 24.00% 24.05% 27.57% 25.00% 25.00% -
Total Cost 458,923 472,334 385,057 352,141 408,065 341,901 338,567 5.68%
-
Net Worth 450,126 422,937 407,832 441,063 274,941 438,042 410,853 1.67%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Net Worth 450,126 422,937 407,832 441,063 274,941 438,042 410,853 1.67%
NOSH 302,098 302,098 302,098 302,098 302,133 302,098 302,098 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
NP Margin 11.04% 10.06% 11.24% 12.21% 11.08% 15.58% 13.89% -
ROE 12.66% 12.49% 11.95% 11.10% 18.49% 14.40% 13.29% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
RPS 170.77 173.83 143.60 132.78 151.89 134.06 130.14 5.06%
EPS 18.86 17.48 16.14 16.21 16.83 20.89 18.07 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.40 1.35 1.46 0.91 1.45 1.36 1.67%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
RPS 170.78 173.84 143.61 132.78 151.92 134.07 130.15 5.05%
EPS 18.86 17.48 16.14 16.21 16.83 20.89 18.07 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4901 1.4001 1.3501 1.4601 0.9101 1.4501 1.3601 1.67%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/15 30/09/14 -
Price 21.88 24.00 20.80 17.90 14.02 13.76 12.82 -
P/RPS 12.81 13.81 14.48 13.48 0.00 10.26 9.85 4.88%
P/EPS 116.04 137.30 128.88 110.42 0.00 65.88 70.94 9.35%
EY 0.86 0.73 0.78 0.91 0.00 1.52 1.41 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.68 17.14 15.41 12.26 0.00 9.49 9.43 8.37%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Date 19/05/20 23/05/19 08/05/18 12/04/17 12/04/16 24/11/15 14/11/14 -
Price 23.70 23.70 20.18 18.38 13.82 14.32 13.20 -
P/RPS 13.88 13.63 14.05 13.84 0.00 10.68 10.14 5.86%
P/EPS 125.69 135.59 125.04 113.38 0.00 68.56 73.04 10.36%
EY 0.80 0.74 0.80 0.88 0.00 1.46 1.37 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.91 16.93 14.95 12.59 0.00 9.88 9.71 9.38%

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