[HEIM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 54.79%
YoY- 4.61%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,640,249 1,037,715 525,140 2,029,672 1,367,391 855,382 433,813 142.50%
PBT 292,001 155,916 70,440 380,766 235,374 137,631 64,153 174.39%
Tax -70,200 -37,414 -17,634 -98,244 -52,850 -33,975 -15,397 174.70%
NP 221,801 118,502 52,806 282,522 182,524 103,656 48,756 174.29%
-
NP to SH 221,801 118,502 52,806 282,522 182,524 103,656 48,756 174.29%
-
Tax Rate 24.04% 24.00% 25.03% 25.80% 22.45% 24.69% 24.00% -
Total Cost 1,418,448 919,213 472,334 1,747,150 1,184,867 751,726 385,057 138.33%
-
Net Worth 302,098 326,265 422,937 371,580 271,888 314,181 407,832 -18.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 126,881 126,881 - 283,972 120,839 120,839 - -
Div Payout % 57.20% 107.07% - 100.51% 66.20% 116.58% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 302,098 326,265 422,937 371,580 271,888 314,181 407,832 -18.11%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.52% 11.42% 10.06% 13.92% 13.35% 12.12% 11.24% -
ROE 73.42% 36.32% 12.49% 76.03% 67.13% 32.99% 11.95% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 542.95 343.50 173.83 671.86 452.63 283.15 143.60 142.50%
EPS 73.42 39.23 17.48 93.52 60.42 34.31 16.14 174.28%
DPS 42.00 42.00 0.00 94.00 40.00 40.00 0.00 -
NAPS 1.00 1.08 1.40 1.23 0.90 1.04 1.35 -18.11%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 542.95 343.50 173.83 671.86 452.63 283.15 143.60 142.50%
EPS 73.42 39.23 17.48 93.52 60.42 34.31 16.14 174.28%
DPS 42.00 42.00 0.00 94.00 40.00 40.00 0.00 -
NAPS 1.00 1.08 1.40 1.23 0.90 1.04 1.35 -18.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 24.00 23.46 24.00 20.46 20.12 21.88 20.80 -
P/RPS 4.42 6.83 13.81 3.05 4.45 7.73 14.48 -54.63%
P/EPS 32.69 59.81 137.30 21.88 33.30 63.77 128.88 -59.89%
EY 3.06 1.67 0.73 4.57 3.00 1.57 0.78 148.53%
DY 1.75 1.79 0.00 4.59 1.99 1.83 0.00 -
P/NAPS 24.00 21.72 17.14 16.63 22.36 21.04 15.41 34.32%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 20/08/19 23/05/19 20/02/19 31/10/18 28/08/18 08/05/18 -
Price 25.90 22.72 23.70 22.86 18.00 22.08 20.18 -
P/RPS 4.77 6.61 13.63 3.40 3.98 7.80 14.05 -51.30%
P/EPS 35.28 57.92 135.59 24.44 29.79 64.35 125.04 -56.94%
EY 2.83 1.73 0.74 4.09 3.36 1.55 0.80 131.98%
DY 1.62 1.85 0.00 4.11 2.22 1.81 0.00 -
P/NAPS 25.90 21.04 16.93 18.59 20.00 21.23 14.95 44.19%

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