[HEIM] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 12.21%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,685,822 1,794,322 1,539,258 2,075,430 1,710,764 1,615,380 2,015,970 4.89%
PBT 565,702 259,624 101,696 311,832 275,262 290,830 383,959 6.66%
Tax -166,792 -61,998 -24,154 -74,828 -67,950 -69,722 -94,146 9.99%
NP 398,910 197,626 77,542 237,004 207,312 221,108 289,813 5.46%
-
NP to SH 398,910 197,626 77,542 237,004 207,312 221,108 289,813 5.46%
-
Tax Rate 29.48% 23.88% 23.75% 24.00% 24.69% 23.97% 24.52% -
Total Cost 2,286,912 1,596,696 1,461,716 1,838,426 1,503,452 1,394,272 1,726,157 4.79%
-
Net Worth 395,748 293,035 432,000 326,265 314,181 323,244 335,328 2.79%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 241,678 90,629 - 253,762 241,678 241,678 280,127 -2.42%
Div Payout % 60.58% 45.86% - 107.07% 116.58% 109.30% 96.66% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 395,748 293,035 432,000 326,265 314,181 323,244 335,328 2.79%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.85% 11.01% 5.04% 11.42% 12.12% 13.69% 14.38% -
ROE 100.80% 67.44% 17.95% 72.64% 65.98% 68.40% 86.43% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 889.06 593.95 509.52 687.01 566.29 534.72 667.32 4.89%
EPS 132.04 65.42 25.66 78.46 68.62 73.20 95.93 5.46%
DPS 80.00 30.00 0.00 84.00 80.00 80.00 92.73 -2.42%
NAPS 1.31 0.97 1.43 1.08 1.04 1.07 1.11 2.79%
Adjusted Per Share Value based on latest NOSH - 302,098
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 889.06 593.95 509.52 687.01 566.29 534.72 667.32 4.89%
EPS 132.04 65.42 25.66 78.46 68.62 73.20 95.93 5.46%
DPS 80.00 30.00 0.00 84.00 80.00 80.00 92.73 -2.42%
NAPS 1.31 0.97 1.43 1.08 1.04 1.07 1.11 2.79%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 23.02 23.60 22.56 23.46 21.88 18.50 15.14 -
P/RPS 2.59 3.97 4.43 3.41 3.86 3.46 2.27 2.22%
P/EPS 17.43 36.08 87.89 29.90 31.88 25.28 15.78 1.67%
EY 5.74 2.77 1.14 3.34 3.14 3.96 6.34 -1.64%
DY 3.48 1.27 0.00 3.58 3.66 4.32 6.12 -8.97%
P/NAPS 17.57 24.33 15.78 21.72 21.04 17.29 13.64 4.30%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 12/08/22 25/08/21 13/08/20 20/08/19 28/08/18 26/07/17 18/07/16 -
Price 24.40 22.50 22.20 22.72 22.08 17.64 16.92 -
P/RPS 2.74 3.79 4.36 3.31 3.90 3.30 2.54 1.27%
P/EPS 18.48 34.39 86.49 28.96 32.18 24.10 17.64 0.77%
EY 5.41 2.91 1.16 3.45 3.11 4.15 5.67 -0.77%
DY 3.28 1.33 0.00 3.70 3.62 4.54 5.48 -8.19%
P/NAPS 18.63 23.20 15.52 21.04 21.23 16.49 15.24 3.40%

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