[HEIM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 35.75%
YoY- 29.1%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 692,339 389,848 349,423 547,738 519,015 473,752 253,742 94.90%
PBT 124,399 67,216 33,155 96,657 67,393 80,475 -24,005 -
Tax -28,551 -16,199 -7,881 -23,118 -13,220 -19,222 5,812 -
NP 95,848 51,017 25,274 73,539 54,173 61,253 -18,193 -
-
NP to SH 95,848 51,017 25,274 73,539 54,173 61,253 -18,193 -
-
Tax Rate 22.95% 24.10% 23.77% 23.92% 19.62% 23.89% - -
Total Cost 596,491 338,831 324,149 474,199 464,842 412,499 271,935 68.57%
-
Net Worth 395,748 299,077 293,035 422,937 350,433 296,056 432,000 -5.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 199,384 - 45,314 - 154,069 - - -
Div Payout % 208.02% - 179.29% - 284.40% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 395,748 299,077 293,035 422,937 350,433 296,056 432,000 -5.66%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.84% 13.09% 7.23% 13.43% 10.44% 12.93% -7.17% -
ROE 24.22% 17.06% 8.62% 17.39% 15.46% 20.69% -4.21% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 229.18 129.05 115.67 181.31 171.80 156.82 83.99 94.91%
EPS 31.73 16.89 8.37 24.34 17.93 20.28 -6.02 -
DPS 66.00 0.00 15.00 0.00 51.00 0.00 0.00 -
NAPS 1.31 0.99 0.97 1.40 1.16 0.98 1.43 -5.66%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 229.18 129.05 115.67 181.31 171.80 156.82 83.99 94.91%
EPS 31.73 16.89 8.37 24.34 17.93 20.28 -6.02 -
DPS 66.00 0.00 15.00 0.00 51.00 0.00 0.00 -
NAPS 1.31 0.99 0.97 1.40 1.16 0.98 1.43 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 20.84 23.10 23.60 25.80 23.02 20.66 22.56 -
P/RPS 9.09 17.90 20.40 14.23 13.40 13.17 26.86 -51.34%
P/EPS 65.68 136.79 282.09 105.99 128.37 101.89 -374.61 -
EY 1.52 0.73 0.35 0.94 0.78 0.98 -0.27 -
DY 3.17 0.00 0.64 0.00 2.22 0.00 0.00 -
P/NAPS 15.91 23.33 24.33 18.43 19.84 21.08 15.78 0.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 11/11/21 25/08/21 20/05/21 18/02/21 26/11/20 13/08/20 -
Price 20.36 22.10 22.50 24.10 23.34 21.00 22.20 -
P/RPS 8.88 17.13 19.45 13.29 13.59 13.39 26.43 -51.57%
P/EPS 64.17 130.87 268.94 99.00 130.16 103.57 -368.63 -
EY 1.56 0.76 0.37 1.01 0.77 0.97 -0.27 -
DY 3.24 0.00 0.67 0.00 2.19 0.00 0.00 -
P/NAPS 15.54 22.32 23.20 17.21 20.12 21.43 15.52 0.08%

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