[HEIM] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
31-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 43.66%
YoY- 19.74%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
Revenue 389,848 473,752 602,534 512,009 509,588 384,816 437,334 -1.75%
PBT 67,216 80,475 136,085 97,743 94,663 74,885 52,605 3.83%
Tax -16,199 -19,222 -32,786 -18,875 -28,795 -17,965 -13,150 3.25%
NP 51,017 61,253 103,299 78,868 65,868 56,920 39,455 4.02%
-
NP to SH 51,017 61,253 103,299 78,868 65,868 56,920 39,455 4.02%
-
Tax Rate 24.10% 23.89% 24.09% 19.31% 30.42% 23.99% 25.00% -
Total Cost 338,831 412,499 499,235 433,141 443,720 327,896 397,879 -2.43%
-
Net Worth 299,077 296,056 302,098 271,888 265,846 286,993 392,727 -4.10%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
Net Worth 299,077 296,056 302,098 271,888 265,846 286,993 392,727 -4.10%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
NP Margin 13.09% 12.93% 17.14% 15.40% 12.93% 14.79% 9.02% -
ROE 17.06% 20.69% 34.19% 29.01% 24.78% 19.83% 10.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
RPS 129.05 156.82 199.45 169.48 168.68 127.38 144.77 -1.75%
EPS 16.89 20.28 34.19 26.11 21.80 18.84 13.06 4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 1.00 0.90 0.88 0.95 1.30 -4.10%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
RPS 129.05 156.82 199.45 169.48 168.68 127.38 144.77 -1.75%
EPS 16.89 20.28 34.19 26.11 21.80 18.84 13.06 4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 1.00 0.90 0.88 0.95 1.30 -4.10%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 -
Price 23.10 20.66 24.00 20.12 18.60 17.74 14.20 -
P/RPS 17.90 13.17 12.03 11.87 11.03 13.93 9.81 9.68%
P/EPS 136.79 101.89 70.19 77.07 85.31 94.15 108.73 3.59%
EY 0.73 0.98 1.42 1.30 1.17 1.06 0.92 -3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.33 21.08 24.00 22.36 21.14 18.67 10.92 12.37%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 CAGR
Date 11/11/21 26/11/20 28/11/19 31/10/18 21/11/17 20/10/16 13/05/15 -
Price 22.10 21.00 25.90 18.00 17.32 16.82 14.80 -
P/RPS 17.13 13.39 12.99 10.62 10.27 13.20 10.22 8.26%
P/EPS 130.87 103.57 75.74 68.95 79.44 89.27 113.32 2.23%
EY 0.76 0.97 1.32 1.45 1.26 1.12 0.88 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.32 21.43 25.90 20.00 19.68 17.71 11.38 10.90%

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