[HEIM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
20-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 21.43%
YoY- 411.23%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 807,690 401,114 2,810,208 2,232,789 1,847,973 1,388,461 929,547 -8.95%
PBT 145,415 64,484 549,223 426,848 351,963 272,345 202,143 -19.73%
Tax -34,861 -15,511 -121,963 -104,266 -86,301 -67,559 -48,206 -19.44%
NP 110,554 48,973 427,260 322,582 265,662 204,786 153,937 -19.81%
-
NP to SH 110,554 48,973 427,260 322,582 265,662 204,786 153,937 -19.81%
-
Tax Rate 23.97% 24.05% 22.21% 24.43% 24.52% 24.81% 23.85% -
Total Cost 697,136 352,141 2,382,948 1,910,207 1,582,311 1,183,675 775,610 -6.87%
-
Net Worth 323,244 441,063 392,727 286,993 335,328 274,900 374,601 -9.37%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 120,839 - 438,042 2,567 256,783 151,044 151,049 -13.83%
Div Payout % 109.30% - 102.52% 0.80% 96.66% 73.76% 98.12% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 323,244 441,063 392,727 286,993 335,328 274,900 374,601 -9.37%
NOSH 302,098 302,098 302,098 302,098 302,098 302,088 302,098 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.69% 12.21% 15.20% 14.45% 14.38% 14.75% 16.56% -
ROE 34.20% 11.10% 108.79% 112.40% 79.22% 74.49% 41.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 267.36 132.78 930.23 739.09 611.71 459.62 307.70 -8.95%
EPS 36.60 16.21 141.43 106.78 87.94 67.79 50.96 -19.81%
DPS 40.00 0.00 145.00 0.85 85.00 50.00 50.00 -13.83%
NAPS 1.07 1.46 1.30 0.95 1.11 0.91 1.24 -9.37%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 267.36 132.78 930.23 739.09 611.71 459.61 307.70 -8.95%
EPS 36.60 16.21 141.43 106.78 87.94 67.79 50.96 -19.81%
DPS 40.00 0.00 145.00 0.85 85.00 50.00 50.00 -13.83%
NAPS 1.07 1.46 1.30 0.95 1.11 0.91 1.24 -9.37%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 18.50 17.90 16.38 17.74 15.14 14.02 13.24 -
P/RPS 6.92 13.48 1.76 2.40 2.48 0.00 4.30 37.36%
P/EPS 50.55 110.42 11.58 16.61 17.22 0.00 25.98 55.91%
EY 1.98 0.91 8.63 6.02 5.81 0.00 3.85 -35.83%
DY 2.16 0.00 8.85 0.05 5.61 0.00 3.78 -31.16%
P/NAPS 17.29 12.26 12.60 18.67 13.64 0.00 10.68 37.91%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 26/07/17 12/04/17 15/02/17 20/10/16 18/07/16 12/04/16 19/01/16 -
Price 17.64 18.38 15.92 16.82 16.92 13.82 13.08 -
P/RPS 6.60 13.84 1.71 2.28 2.77 0.00 4.25 34.13%
P/EPS 48.20 113.38 11.26 15.75 19.24 0.00 25.67 52.25%
EY 2.07 0.88 8.88 6.35 5.20 0.00 3.90 -34.47%
DY 2.27 0.00 9.11 0.05 5.02 0.00 3.82 -29.34%
P/NAPS 16.49 12.59 12.25 17.71 15.24 0.00 10.55 34.71%

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