[HEIM] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
12-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -54.15%
YoY- -36.23%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Revenue 2,063,548 2,100,560 1,735,252 1,604,456 2,082,691 1,620,000 1,572,648 5.05%
PBT 299,412 281,760 256,612 257,936 408,517 336,528 291,172 0.50%
Tax -71,556 -70,536 -61,588 -62,044 -101,338 -84,132 -72,792 -0.31%
NP 227,856 211,224 195,024 195,892 307,179 252,396 218,380 0.77%
-
NP to SH 227,856 211,224 195,024 195,892 307,179 252,396 218,380 0.77%
-
Tax Rate 23.90% 25.03% 24.00% 24.05% 24.81% 25.00% 25.00% -
Total Cost 1,835,692 1,889,336 1,540,228 1,408,564 1,775,512 1,367,604 1,354,268 5.68%
-
Net Worth 450,126 422,937 407,832 441,063 274,900 438,042 410,853 1.67%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Div - - - - 226,566 - - -
Div Payout % - - - - 73.76% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Net Worth 450,126 422,937 407,832 441,063 274,900 438,042 410,853 1.67%
NOSH 302,098 302,098 302,098 302,098 302,088 302,098 302,098 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
NP Margin 11.04% 10.06% 11.24% 12.21% 14.75% 15.58% 13.89% -
ROE 50.62% 49.94% 47.82% 44.41% 111.74% 57.62% 53.15% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
RPS 683.07 695.32 574.40 531.10 689.43 536.25 520.58 5.05%
EPS 75.44 69.92 64.56 64.84 101.69 83.56 72.28 0.78%
DPS 0.00 0.00 0.00 0.00 75.00 0.00 0.00 -
NAPS 1.49 1.40 1.35 1.46 0.91 1.45 1.36 1.67%
Adjusted Per Share Value based on latest NOSH - 302,098
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
RPS 683.07 695.32 574.40 531.10 689.41 536.25 520.58 5.05%
EPS 75.44 69.92 64.56 64.84 101.68 83.56 72.28 0.78%
DPS 0.00 0.00 0.00 0.00 75.00 0.00 0.00 -
NAPS 1.49 1.40 1.35 1.46 0.91 1.45 1.36 1.67%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/15 30/09/14 -
Price 21.88 24.00 20.80 17.90 14.02 13.76 12.82 -
P/RPS 3.20 3.45 3.62 3.37 0.00 2.57 2.46 4.89%
P/EPS 29.01 34.33 32.22 27.60 0.00 16.47 17.73 9.35%
EY 3.45 2.91 3.10 3.62 0.00 6.07 5.64 -8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.68 17.14 15.41 12.26 0.00 9.49 9.43 8.37%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/15 30/09/14 CAGR
Date 19/05/20 23/05/19 08/05/18 12/04/17 12/04/16 24/11/15 14/11/14 -
Price 23.70 23.70 20.18 18.38 13.82 14.32 13.20 -
P/RPS 3.47 3.41 3.51 3.46 0.00 2.67 2.54 5.83%
P/EPS 31.42 33.90 31.26 28.35 0.00 17.14 18.26 10.36%
EY 3.18 2.95 3.20 3.53 0.00 5.83 5.48 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.91 16.93 14.95 12.59 0.00 9.88 9.71 9.38%

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