[HEIM] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[HEIM] HEINEKEN MALAYSIA BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.22%
YoY- 16.53%
Quarter Report
Latest QR
Upcoming QR
HEIM's Result
HEIM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,755,718 1,806,024 1,923,381 2,302,530 1,980,076 1,894,798 1,827,789 7.07%
PBT 564,693 264,421 251,450 437,393 358,471 362,453 342,716 8.67%
Tax -160,655 -60,418 -60,258 -115,595 -82,310 -81,353 -83,233 11.57%
NP 404,038 204,003 191,192 321,798 276,161 281,100 259,483 7.65%
-
NP to SH 404,038 204,003 191,192 321,798 276,161 281,100 259,483 7.65%
-
Tax Rate 28.45% 22.85% 23.96% 26.43% 22.96% 22.45% 24.29% -
Total Cost 2,351,680 1,602,021 1,732,189 1,980,732 1,703,915 1,613,698 1,568,306 6.98%
-
Net Worth 383,664 299,077 296,056 302,098 271,888 265,846 286,993 4.95%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 320,223 199,384 199,384 290,014 271,888 302,098 256,783 3.74%
Div Payout % 79.26% 97.74% 104.29% 90.12% 98.45% 107.47% 98.96% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 383,664 299,077 296,056 302,098 271,888 265,846 286,993 4.95%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.66% 11.30% 9.94% 13.98% 13.95% 14.84% 14.20% -
ROE 105.31% 68.21% 64.58% 106.52% 101.57% 105.74% 90.41% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 912.19 597.83 636.67 762.18 655.44 627.21 605.03 7.07%
EPS 133.74 67.53 63.29 106.52 91.41 93.05 85.89 7.65%
DPS 106.00 66.00 66.00 96.00 90.00 100.00 85.00 3.74%
NAPS 1.27 0.99 0.98 1.00 0.90 0.88 0.95 4.95%
Adjusted Per Share Value based on latest NOSH - 302,098
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 912.19 597.83 636.67 762.18 655.44 627.21 605.03 7.07%
EPS 133.74 67.53 63.29 106.52 91.41 93.05 85.89 7.65%
DPS 106.00 66.00 66.00 96.00 90.00 100.00 85.00 3.74%
NAPS 1.27 0.99 0.98 1.00 0.90 0.88 0.95 4.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 23.88 23.10 20.66 24.00 20.12 18.60 17.74 -
P/RPS 2.62 3.86 3.24 3.15 3.07 2.97 2.93 -1.84%
P/EPS 17.86 34.21 32.64 22.53 22.01 19.99 20.65 -2.38%
EY 5.60 2.92 3.06 4.44 4.54 5.00 4.84 2.45%
DY 4.44 2.86 3.19 4.00 4.47 5.38 4.79 -1.25%
P/NAPS 18.80 23.33 21.08 24.00 22.36 21.14 18.67 0.11%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 08/11/22 11/11/21 26/11/20 28/11/19 31/10/18 21/11/17 20/10/16 -
Price 23.44 22.10 21.00 25.90 18.00 17.32 16.82 -
P/RPS 2.57 3.70 3.30 3.40 2.75 2.76 2.78 -1.29%
P/EPS 17.53 32.73 33.18 24.31 19.69 18.61 19.58 -1.82%
EY 5.71 3.06 3.01 4.11 5.08 5.37 5.11 1.86%
DY 4.52 2.99 3.14 3.71 5.00 5.77 5.05 -1.83%
P/NAPS 18.46 22.32 21.43 25.90 20.00 19.68 17.71 0.69%

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