[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
18-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 29.73%
YoY- 24.03%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 401,114 2,810,208 2,232,789 1,847,973 1,388,461 929,547 405,000 -0.64%
PBT 64,484 549,223 426,848 351,963 272,345 202,143 84,132 -16.23%
Tax -15,511 -121,963 -104,266 -86,301 -67,559 -48,206 -21,033 -18.35%
NP 48,973 427,260 322,582 265,662 204,786 153,937 63,099 -15.53%
-
NP to SH 48,973 427,260 322,582 265,662 204,786 153,937 63,099 -15.53%
-
Tax Rate 24.05% 22.21% 24.43% 24.52% 24.81% 23.85% 25.00% -
Total Cost 352,141 2,382,948 1,910,207 1,582,311 1,183,675 775,610 341,901 1.98%
-
Net Worth 441,063 392,727 286,993 335,328 274,900 374,601 438,042 0.45%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 438,042 2,567 256,783 151,044 151,049 - -
Div Payout % - 102.52% 0.80% 96.66% 73.76% 98.12% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 441,063 392,727 286,993 335,328 274,900 374,601 438,042 0.45%
NOSH 302,098 302,098 302,098 302,098 302,088 302,098 302,098 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.21% 15.20% 14.45% 14.38% 14.75% 16.56% 15.58% -
ROE 11.10% 108.79% 112.40% 79.22% 74.49% 41.09% 14.40% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 132.78 930.23 739.09 611.71 459.62 307.70 134.06 -0.63%
EPS 16.21 141.43 106.78 87.94 67.79 50.96 20.89 -15.54%
DPS 0.00 145.00 0.85 85.00 50.00 50.00 0.00 -
NAPS 1.46 1.30 0.95 1.11 0.91 1.24 1.45 0.45%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 132.78 930.23 739.09 611.71 459.61 307.70 134.06 -0.63%
EPS 16.21 141.43 106.78 87.94 67.79 50.96 20.89 -15.54%
DPS 0.00 145.00 0.85 85.00 50.00 50.00 0.00 -
NAPS 1.46 1.30 0.95 1.11 0.91 1.24 1.45 0.45%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 17.90 16.38 17.74 15.14 14.02 13.24 13.76 -
P/RPS 13.48 1.76 2.40 2.48 0.00 4.30 10.26 19.93%
P/EPS 110.42 11.58 16.61 17.22 0.00 25.98 65.88 41.05%
EY 0.91 8.63 6.02 5.81 0.00 3.85 1.52 -28.94%
DY 0.00 8.85 0.05 5.61 0.00 3.78 0.00 -
P/NAPS 12.26 12.60 18.67 13.64 0.00 10.68 9.49 18.59%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 12/04/17 15/02/17 20/10/16 18/07/16 12/04/16 19/01/16 24/11/15 -
Price 18.38 15.92 16.82 16.92 13.82 13.08 14.32 -
P/RPS 13.84 1.71 2.28 2.77 0.00 4.25 10.68 18.84%
P/EPS 113.38 11.26 15.75 19.24 0.00 25.67 68.56 39.80%
EY 0.88 8.88 6.35 5.20 0.00 3.90 1.46 -28.62%
DY 0.00 9.11 0.05 5.02 0.00 3.82 0.00 -
P/NAPS 12.59 12.25 17.71 15.24 0.00 10.55 9.88 17.52%

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