[HEIM] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
11-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 18.29%
YoY- 54.18%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 791,686 720,468 644,577 698,334 692,339 389,848 349,423 72.24%
PBT 154,206 157,443 127,784 155,067 124,399 67,216 33,155 177.85%
Tax -49,572 -48,708 -41,712 -41,684 -28,551 -16,199 -7,881 239.61%
NP 104,634 108,735 86,072 113,383 95,848 51,017 25,274 157.16%
-
NP to SH 104,634 108,735 86,072 113,383 95,848 51,017 25,274 157.16%
-
Tax Rate 32.15% 30.94% 32.64% 26.88% 22.95% 24.10% 23.77% -
Total Cost 687,052 611,733 558,505 584,951 596,491 338,831 324,149 64.77%
-
Net Worth 489,398 383,664 395,748 510,545 395,748 299,077 293,035 40.63%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 296,056 - 120,839 - 199,384 - 45,314 248.29%
Div Payout % 282.94% - 140.39% - 208.02% - 179.29% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 489,398 383,664 395,748 510,545 395,748 299,077 293,035 40.63%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.22% 15.09% 13.35% 16.24% 13.84% 13.09% 7.23% -
ROE 21.38% 28.34% 21.75% 22.21% 24.22% 17.06% 8.62% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 262.06 238.49 213.37 231.16 229.18 129.05 115.67 72.24%
EPS 34.64 35.99 28.49 37.53 31.73 16.89 8.37 157.10%
DPS 98.00 0.00 40.00 0.00 66.00 0.00 15.00 248.28%
NAPS 1.62 1.27 1.31 1.69 1.31 0.99 0.97 40.63%
Adjusted Per Share Value based on latest NOSH - 302,098
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 262.06 238.49 213.37 231.16 229.18 129.05 115.67 72.24%
EPS 34.64 35.99 28.49 37.53 31.73 16.89 8.37 157.10%
DPS 98.00 0.00 40.00 0.00 66.00 0.00 15.00 248.28%
NAPS 1.62 1.27 1.31 1.69 1.31 0.99 0.97 40.63%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 25.20 23.88 23.02 22.48 20.84 23.10 23.60 -
P/RPS 9.62 10.01 10.79 9.72 9.09 17.90 20.40 -39.33%
P/EPS 72.76 66.35 80.80 59.90 65.68 136.79 282.09 -59.37%
EY 1.37 1.51 1.24 1.67 1.52 0.73 0.35 147.75%
DY 3.89 0.00 1.74 0.00 3.17 0.00 0.64 231.95%
P/NAPS 15.56 18.80 17.57 13.30 15.91 23.33 24.33 -25.70%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 08/11/22 12/08/22 11/05/22 16/02/22 11/11/21 25/08/21 -
Price 27.48 23.44 24.40 23.32 20.36 22.10 22.50 -
P/RPS 10.49 9.83 11.44 10.09 8.88 17.13 19.45 -33.66%
P/EPS 79.34 65.12 85.64 62.13 64.17 130.87 268.94 -55.58%
EY 1.26 1.54 1.17 1.61 1.56 0.76 0.37 125.84%
DY 3.57 0.00 1.64 0.00 3.24 0.00 0.67 204.13%
P/NAPS 16.96 18.46 18.63 13.80 15.54 22.32 23.20 -18.80%

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