Highlights

[HEIM] YoY Quarter Result on 2020-09-30 [#3]

Stock [HEIM]: HEINEKEN MALAYSIA BHD
Announcement Date 26-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     436.68%    YoY -     -40.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Revenue 473,752 602,534 512,009 509,588 384,816 437,334 372,551 3.76%
  YoY % -21.37% 17.68% 0.48% 32.42% -12.01% 17.39% -
  Horiz. % 127.16% 161.73% 137.43% 136.78% 103.29% 117.39% 100.00%
PBT 80,475 136,085 97,743 94,663 74,885 52,605 47,412 8.47%
  YoY % -40.86% 39.23% 3.25% 26.41% 42.35% 10.95% -
  Horiz. % 169.74% 287.03% 206.16% 199.66% 157.95% 110.95% 100.00%
Tax -19,222 -32,786 -18,875 -28,795 -17,965 -13,150 -11,854 7.71%
  YoY % 41.37% -73.70% 34.45% -60.28% -36.62% -10.93% -
  Horiz. % 162.16% 276.58% 159.23% 242.91% 151.55% 110.93% 100.00%
NP 61,253 103,299 78,868 65,868 56,920 39,455 35,558 8.72%
  YoY % -40.70% 30.98% 19.74% 15.72% 44.27% 10.96% -
  Horiz. % 172.26% 290.51% 221.80% 185.24% 160.08% 110.96% 100.00%
NP to SH 61,253 103,299 78,868 65,868 56,920 39,455 35,558 8.72%
  YoY % -40.70% 30.98% 19.74% 15.72% 44.27% 10.96% -
  Horiz. % 172.26% 290.51% 221.80% 185.24% 160.08% 110.96% 100.00%
Tax Rate 23.89 % 24.09 % 19.31 % 30.42 % 23.99 % 25.00 % 25.00 % -0.70%
  YoY % -0.83% 24.75% -36.52% 26.80% -4.04% 0.00% -
  Horiz. % 95.56% 96.36% 77.24% 121.68% 95.96% 100.00% 100.00%
Total Cost 412,499 499,235 433,141 443,720 327,896 397,879 336,993 3.16%
  YoY % -17.37% 15.26% -2.38% 35.32% -17.59% 18.07% -
  Horiz. % 122.41% 148.14% 128.53% 131.67% 97.30% 118.07% 100.00%
Net Worth 296,056 302,098 271,888 265,846 286,993 392,727 371,580 -3.43%
  YoY % -2.00% 11.11% 2.27% -7.37% -26.92% 5.69% -
  Horiz. % 79.67% 81.30% 73.17% 71.54% 77.24% 105.69% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Net Worth 296,056 302,098 271,888 265,846 286,993 392,727 371,580 -3.43%
  YoY % -2.00% 11.11% 2.27% -7.37% -26.92% 5.69% -
  Horiz. % 79.67% 81.30% 73.17% 71.54% 77.24% 105.69% 100.00%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
NP Margin 12.93 % 17.14 % 15.40 % 12.93 % 14.79 % 9.02 % 9.54 % 4.78%
  YoY % -24.56% 11.30% 19.10% -12.58% 63.97% -5.45% -
  Horiz. % 135.53% 179.66% 161.43% 135.53% 155.03% 94.55% 100.00%
ROE 20.69 % 34.19 % 29.01 % 24.78 % 19.83 % 10.05 % 9.57 % 12.58%
  YoY % -39.49% 17.86% 17.07% 24.96% 97.31% 5.02% -
  Horiz. % 216.20% 357.26% 303.13% 258.93% 207.21% 105.02% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
RPS 156.82 199.45 169.48 168.68 127.38 144.77 123.32 3.76%
  YoY % -21.37% 17.68% 0.47% 32.42% -12.01% 17.39% -
  Horiz. % 127.17% 161.73% 137.43% 136.78% 103.29% 117.39% 100.00%
EPS 20.28 34.19 26.11 21.80 18.84 13.06 11.77 8.72%
  YoY % -40.68% 30.95% 19.77% 15.71% 44.26% 10.96% -
  Horiz. % 172.30% 290.48% 221.84% 185.22% 160.07% 110.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9800 1.0000 0.9000 0.8800 0.9500 1.3000 1.2300 -3.43%
  YoY % -2.00% 11.11% 2.27% -7.37% -26.92% 5.69% -
  Horiz. % 79.67% 81.30% 73.17% 71.54% 77.24% 105.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
RPS 156.82 199.45 169.48 168.68 127.38 144.77 123.32 3.76%
  YoY % -21.37% 17.68% 0.47% 32.42% -12.01% 17.39% -
  Horiz. % 127.17% 161.73% 137.43% 136.78% 103.29% 117.39% 100.00%
EPS 20.28 34.19 26.11 21.80 18.84 13.06 11.77 8.72%
  YoY % -40.68% 30.95% 19.77% 15.71% 44.26% 10.96% -
  Horiz. % 172.30% 290.48% 221.84% 185.22% 160.07% 110.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9800 1.0000 0.9000 0.8800 0.9500 1.3000 1.2300 -3.43%
  YoY % -2.00% 11.11% 2.27% -7.37% -26.92% 5.69% -
  Horiz. % 79.67% 81.30% 73.17% 71.54% 77.24% 105.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 -
Price 20.6600 24.0000 20.1200 18.6000 17.7400 14.2000 14.0800 -
P/RPS 13.17 12.03 11.87 11.03 13.93 9.81 11.42 2.22%
  YoY % 9.48% 1.35% 7.62% -20.82% 42.00% -14.10% -
  Horiz. % 115.32% 105.34% 103.94% 96.58% 121.98% 85.90% 100.00%
P/EPS 101.89 70.19 77.07 85.31 94.15 108.73 119.62 -2.44%
  YoY % 45.16% -8.93% -9.66% -9.39% -13.41% -9.10% -
  Horiz. % 85.18% 58.68% 64.43% 71.32% 78.71% 90.90% 100.00%
EY 0.98 1.42 1.30 1.17 1.06 0.92 0.84 2.40%
  YoY % -30.99% 9.23% 11.11% 10.38% 15.22% 9.52% -
  Horiz. % 116.67% 169.05% 154.76% 139.29% 126.19% 109.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 21.08 24.00 22.36 21.14 18.67 10.92 11.45 9.83%
  YoY % -12.17% 7.33% 5.77% 13.23% 70.97% -4.63% -
  Horiz. % 184.10% 209.61% 195.28% 184.63% 163.06% 95.37% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 CAGR
Date 26/11/20 28/11/19 31/10/18 21/11/17 20/10/16 13/05/15 09/05/14 -
Price 21.0000 25.9000 18.0000 17.3200 16.8200 14.8000 14.3000 -
P/RPS 13.39 12.99 10.62 10.27 13.20 10.22 11.60 2.23%
  YoY % 3.08% 22.32% 3.41% -22.20% 29.16% -11.90% -
  Horiz. % 115.43% 111.98% 91.55% 88.53% 113.79% 88.10% 100.00%
P/EPS 103.57 75.74 68.95 79.44 89.27 113.32 121.49 -2.42%
  YoY % 36.74% 9.85% -13.20% -11.01% -21.22% -6.72% -
  Horiz. % 85.25% 62.34% 56.75% 65.39% 73.48% 93.28% 100.00%
EY 0.97 1.32 1.45 1.26 1.12 0.88 0.82 2.62%
  YoY % -26.52% -8.97% 15.08% 12.50% 27.27% 7.32% -
  Horiz. % 118.29% 160.98% 176.83% 153.66% 136.59% 107.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 21.43 25.90 20.00 19.68 17.71 11.38 11.63 9.85%
  YoY % -17.26% 29.50% 1.63% 11.12% 55.62% -2.15% -
  Horiz. % 184.26% 222.70% 171.97% 169.22% 152.28% 97.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
4. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
5. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
6. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS