[HEIM] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 112.6%
YoY- -6.24%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 525,140 2,029,672 1,367,391 855,382 433,813 1,929,963 1,317,278 -45.86%
PBT 70,440 380,766 235,374 137,631 64,153 363,175 240,078 -55.87%
Tax -17,634 -98,244 -52,850 -33,975 -15,397 -93,116 -63,656 -57.53%
NP 52,806 282,522 182,524 103,656 48,756 270,059 176,422 -55.28%
-
NP to SH 52,806 282,522 182,524 103,656 48,756 270,059 176,422 -55.28%
-
Tax Rate 25.03% 25.80% 22.45% 24.69% 24.00% 25.64% 26.51% -
Total Cost 472,334 1,747,150 1,184,867 751,726 385,057 1,659,904 1,140,856 -44.48%
-
Net Worth 422,937 371,580 271,888 314,181 407,832 359,496 265,846 36.31%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 283,972 120,839 120,839 - 271,888 120,839 -
Div Payout % - 100.51% 66.20% 116.58% - 100.68% 68.49% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 422,937 371,580 271,888 314,181 407,832 359,496 265,846 36.31%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.06% 13.92% 13.35% 12.12% 11.24% 13.99% 13.39% -
ROE 12.49% 76.03% 67.13% 32.99% 11.95% 75.12% 66.36% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.83 671.86 452.63 283.15 143.60 638.85 436.04 -45.86%
EPS 17.48 93.52 60.42 34.31 16.14 89.40 58.40 -55.28%
DPS 0.00 94.00 40.00 40.00 0.00 90.00 40.00 -
NAPS 1.40 1.23 0.90 1.04 1.35 1.19 0.88 36.31%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.83 671.86 452.63 283.15 143.60 638.85 436.04 -45.86%
EPS 17.48 93.52 60.42 34.31 16.14 89.40 58.40 -55.28%
DPS 0.00 94.00 40.00 40.00 0.00 90.00 40.00 -
NAPS 1.40 1.23 0.90 1.04 1.35 1.19 0.88 36.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 24.00 20.46 20.12 21.88 20.80 18.90 18.60 -
P/RPS 13.81 3.05 4.45 7.73 14.48 2.96 4.27 118.85%
P/EPS 137.30 21.88 33.30 63.77 128.88 21.14 31.85 165.11%
EY 0.73 4.57 3.00 1.57 0.78 4.73 3.14 -62.22%
DY 0.00 4.59 1.99 1.83 0.00 4.76 2.15 -
P/NAPS 17.14 16.63 22.36 21.04 15.41 15.88 21.14 -13.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 20/02/19 31/10/18 28/08/18 08/05/18 28/03/18 21/11/17 -
Price 23.70 22.86 18.00 22.08 20.18 20.20 17.32 -
P/RPS 13.63 3.40 3.98 7.80 14.05 3.16 3.97 127.75%
P/EPS 135.59 24.44 29.79 64.35 125.04 22.60 29.66 175.70%
EY 0.74 4.09 3.36 1.55 0.80 4.43 3.37 -63.63%
DY 0.00 4.11 2.22 1.81 0.00 4.46 2.31 -
P/NAPS 16.93 18.59 20.00 21.23 14.95 16.97 19.68 -9.55%

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