[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 125.74%
YoY- -58.39%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 433,813 1,929,963 1,317,278 807,690 401,114 2,810,208 2,232,789 -66.48%
PBT 64,153 363,175 240,078 145,415 64,484 549,223 426,848 -71.76%
Tax -15,397 -93,116 -63,656 -34,861 -15,511 -121,963 -104,266 -72.09%
NP 48,756 270,059 176,422 110,554 48,973 427,260 322,582 -71.65%
-
NP to SH 48,756 270,059 176,422 110,554 48,973 427,260 322,582 -71.65%
-
Tax Rate 24.00% 25.64% 26.51% 23.97% 24.05% 22.21% 24.43% -
Total Cost 385,057 1,659,904 1,140,856 697,136 352,141 2,382,948 1,910,207 -65.65%
-
Net Worth 407,832 359,496 265,846 323,244 441,063 392,727 286,993 26.42%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 271,888 120,839 120,839 - 438,042 2,567 -
Div Payout % - 100.68% 68.49% 109.30% - 102.52% 0.80% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 407,832 359,496 265,846 323,244 441,063 392,727 286,993 26.42%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.24% 13.99% 13.39% 13.69% 12.21% 15.20% 14.45% -
ROE 11.95% 75.12% 66.36% 34.20% 11.10% 108.79% 112.40% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 143.60 638.85 436.04 267.36 132.78 930.23 739.09 -66.48%
EPS 16.14 89.40 58.40 36.60 16.21 141.43 106.78 -71.65%
DPS 0.00 90.00 40.00 40.00 0.00 145.00 0.85 -
NAPS 1.35 1.19 0.88 1.07 1.46 1.30 0.95 26.42%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 143.60 638.85 436.04 267.36 132.78 930.23 739.09 -66.48%
EPS 16.14 89.40 58.40 36.60 16.21 141.43 106.78 -71.65%
DPS 0.00 90.00 40.00 40.00 0.00 145.00 0.85 -
NAPS 1.35 1.19 0.88 1.07 1.46 1.30 0.95 26.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 20.80 18.90 18.60 18.50 17.90 16.38 17.74 -
P/RPS 14.48 2.96 4.27 6.92 13.48 1.76 2.40 231.77%
P/EPS 128.88 21.14 31.85 50.55 110.42 11.58 16.61 292.42%
EY 0.78 4.73 3.14 1.98 0.91 8.63 6.02 -74.42%
DY 0.00 4.76 2.15 2.16 0.00 8.85 0.05 -
P/NAPS 15.41 15.88 21.14 17.29 12.26 12.60 18.67 -12.01%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 08/05/18 28/03/18 21/11/17 26/07/17 12/04/17 15/02/17 20/10/16 -
Price 20.18 20.20 17.32 17.64 18.38 15.92 16.82 -
P/RPS 14.05 3.16 3.97 6.60 13.84 1.71 2.28 236.49%
P/EPS 125.04 22.60 29.66 48.20 113.38 11.26 15.75 298.46%
EY 0.80 4.43 3.37 2.07 0.88 8.88 6.35 -74.90%
DY 0.00 4.46 2.31 2.27 0.00 9.11 0.05 -
P/NAPS 14.95 16.97 19.68 16.49 12.59 12.25 17.71 -10.68%

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