HEINEKEN MALAYSIA BERHAD

KLSE (MYR): HEIM (3255)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

22.86

Today's Change

-0.38 (1.64%)

Day's Change

22.32 - 23.40

Trading Volume

195,000

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Revenue 3,156,660 2,686,688 2,637,741 2,855,065 1,979,348 1,762,396 2,320,249 2,029,672 1,929,963 2,810,208 1,748,885 1,610,587 5.32%
PBT 645,140 527,568 510,880 594,500 321,427 198,716 412,128 380,766 363,175 549,223 292,399 265,787 7.11%
Tax -155,208 -128,214 -124,080 -181,676 -75,749 -44,519 -99,159 -98,244 -93,116 -121,963 -78,206 -67,581 6.59%
NP 489,932 399,354 386,800 412,824 245,678 154,197 312,969 282,522 270,059 427,260 214,193 198,206 7.28%
-
NP to SH 489,932 399,354 386,800 412,824 245,678 154,197 312,969 282,522 270,059 427,260 214,193 198,206 7.28%
-
Tax Rate 24.06% 24.30% 24.29% 30.56% 23.57% 22.40% 24.06% 25.80% 25.64% 22.21% 26.75% 25.43% -
Total Cost 2,666,728 2,287,334 2,250,941 2,442,241 1,733,670 1,608,199 2,007,280 1,747,150 1,659,904 2,382,948 1,534,692 1,412,381 5.02%
-
Net Worth 580,028 580,028 459,188 489,398 395,748 350,433 392,727 371,580 359,496 392,727 377,622 356,474 2.69%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Div - 386,685 386,685 416,895 244,699 154,069 326,265 283,972 271,888 438,042 214,489 194,852 7.47%
Div Payout % - 96.83% 99.97% 100.99% 99.60% 99.92% 104.25% 100.51% 100.68% 102.52% 100.14% 98.31% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Net Worth 580,028 580,028 459,188 489,398 395,748 350,433 392,727 371,580 359,496 392,727 377,622 356,474 2.69%
NOSH 302,098 302,098 302,098 302,098 302,098 302,098 302,098 302,097 302,098 302,098 302,098 302,097 0.00%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
NP Margin 15.52% 14.86% 14.66% 14.46% 12.41% 8.75% 13.49% 13.92% 13.99% 15.20% 12.25% 12.31% -
ROE 84.47% 68.85% 84.24% 84.35% 62.08% 44.00% 79.69% 76.03% 75.12% 108.79% 56.72% 55.60% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 1,044.91 889.34 873.14 945.08 655.20 583.39 768.05 671.86 638.85 930.23 578.91 533.14 5.32%
EPS 162.16 132.19 128.04 136.65 81.32 51.04 103.60 93.52 89.40 141.43 70.90 65.61 7.28%
DPS 0.00 128.00 128.00 138.00 81.00 51.00 108.00 94.00 90.00 145.00 71.00 64.50 7.47%
NAPS 1.92 1.92 1.52 1.62 1.31 1.16 1.30 1.23 1.19 1.30 1.25 1.18 2.69%
Adjusted Per Share Value based on latest NOSH - 302,098
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 1,044.91 889.34 873.14 945.08 655.20 583.39 768.05 671.86 638.85 930.23 578.91 533.13 5.32%
EPS 162.16 132.19 128.04 136.65 81.32 51.04 103.60 93.52 89.40 141.43 70.90 65.61 7.28%
DPS 0.00 128.00 128.00 138.00 81.00 51.00 108.00 94.00 90.00 145.00 71.00 64.50 7.47%
NAPS 1.92 1.92 1.52 1.62 1.31 1.16 1.30 1.23 1.19 1.30 1.25 1.18 2.69%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 29/03/24 29/03/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 -
Price 23.32 23.32 24.14 25.20 20.84 23.02 27.12 20.46 18.90 16.38 14.28 13.14 -
P/RPS 2.23 2.62 2.76 2.67 3.18 3.95 3.53 3.05 2.96 1.76 2.47 2.46 1.21%
P/EPS 14.38 17.64 18.85 18.44 25.63 45.10 26.18 21.88 21.14 11.58 20.14 20.03 -0.63%
EY 6.95 5.67 5.30 5.42 3.90 2.22 3.82 4.57 4.73 8.63 4.97 4.99 0.63%
DY 0.00 5.49 5.30 5.48 3.89 2.22 3.98 4.59 4.76 8.85 4.97 4.91 0.80%
P/NAPS 12.15 12.15 15.88 15.56 15.91 19.84 20.86 16.63 15.88 12.60 11.42 11.14 3.79%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 14/05/24 14/05/24 27/02/24 24/02/23 16/02/22 18/02/21 21/02/20 20/02/19 28/03/18 15/02/17 17/08/15 21/08/14 -
Price 23.68 23.68 22.34 27.48 20.36 23.34 31.04 22.86 20.20 15.92 12.98 13.28 -
P/RPS 2.27 2.66 2.56 2.91 3.11 4.00 4.04 3.40 3.16 1.71 2.24 2.49 0.29%
P/EPS 14.60 17.91 17.45 20.11 25.04 45.73 29.96 24.44 22.60 11.26 18.31 20.24 -1.54%
EY 6.85 5.58 5.73 4.97 3.99 2.19 3.34 4.09 4.43 8.88 5.46 4.94 1.57%
DY 0.00 5.41 5.73 5.02 3.98 2.19 3.48 4.11 4.46 9.11 5.47 4.86 1.74%
P/NAPS 12.33 12.33 14.70 16.96 15.54 20.12 23.88 18.59 16.97 12.25 10.38 11.25 2.85%

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
2 people like this. Showing 50 of 1,503 comments

rickygiam

when is 88cents dividend approved?

2024-03-14 09:10

rickygiam

I wonder will go up next weeek...

2024-03-28 15:29

pushparaj

Final dividend declared 88 cents. Ex date 27th JUNE

2024-04-16 19:06

rickygiam

Such good dividend also drop so much?? Can buy??

2024-04-19 16:27

ElijahYH

IF u got healthy cash flow, surely u can buy 😁 btw, It doesn't drop like Carlsberg. ha

2024-04-22 09:27

yielder

is Heineken mostly selling to local market? or made for export

2024-04-23 09:02

ElijahYH

I think local market...Quite sad it didn't disclose the geographical segment in the 2023 annual report ..

2 months ago

yielder

any idea why such profitable company needs to be listed?

2 months ago

smartly

wow! Q result just too good. yum seng !

2 months ago

James_Bond

Heineken profit broke new high! Carlsberg revenue broke new high! Hurray! Tomorrow top gainers should be both Heineken and Carlsberg! Cheers!

2 months ago

James_Bond

Go go go Heim! Haha.

2 months ago

DividendGuy67

Blogged on HEIM here. HEIM closed at the downtrend line resistance, a line swing traders usually respects because it connects 5 points and is normally considered an important resistance.

However, as long term dividend investor, I am ignoring it and just holding. This is because on monthly candle charts spanning 30 years of prices, it is still near the accumulation zone connecting nearly 20 points over 30 year period i.e. this line is much stronger than the first line.

I explain in more detail in my article.

Thanks to 28 greens (including HEIM) offseting 12 reds, my portfolio hit new all time high again today, as KLCI powers up.

2 months ago

DividendGuy67

Glad I ignored that downtrend line resistance. HEIM today powered up strongly +84 sen! The long term uptrend holds, when we look at the monthly chart. Thanks to HEIM and other greens offsetting reds, and thanks to KLCI edging up, my portfolio made a new all time highs again! Thank-you Mr Market.

2 months ago

James_Bond

Wow, this kind of price is so tempting…

1 month ago

James_Bond

88 cents dividends on the way…

1 month ago

rickygiam

Bought some at 23.60, good luck....

1 month ago

James_Bond

Collected at 23.16-23.50… cheers!

1 month ago

James_Bond

Remember I m 99% right especially in this bull market! Cheers!

1 month ago

James_Bond

Collected again at 23.08/23.10

1 month ago

James_Bond

Comrades, let’s collect Heineken! Cheers!

1 month ago

rickygiam

Waiting 23 below will collect somemore, dividend exdate 27/6. Got 88sen ok to buy heineken beer

1 month ago

rickygiam

Euro 2024 coming. Alot will drink beer nite to celebrate..

1 month ago

James_Bond

Blackrock bought this Heineken at RM 24 per share, thinking that this price is fair value to buy and hold. Currently, Heineken is trading below 24! You do the maths, you should know the upside probability is high!

1 month ago

James_Bond

Collected again 23.16-23.28! Cheers!

1 month ago

James_Bond

Collected 23.16-23.30! Cheers!

1 month ago

James_Bond

Heineken Dividends 88 cents ex date 27/6/2024!

1 month ago

James_Bond

Strong man is leading Heineken Malaysia! A great new chapter for Heineken!

https://theedgemalaysia.com/node/717457

3 weeks ago

rickygiam

i go everywhere alot pubs, coffeshop, food courts strongly promoting Heineken & Carlsberq. In no time beer counters will fly.

3 weeks ago

James_Bond

Collected 22.06-22.30. Thanks for such dirt cheap price. Haha.

2 weeks ago

mesoan

@james why people are dumping heineken?

2 weeks ago

James_Bond

Guess they taking profit (minority) or cut loss (majority) to invest in data center related companies. Many trading gurus in FB, youtube, telegram or TikTok are promoting and convincing them to switch to strong sectors.

2 weeks ago

James_Bond

Collected at 22.04-22.08! Thanks!

2 weeks ago

James_Bond

Queue buy at 22.00/ 22.02… see if anyone selling to me or not…

2 weeks ago

rickygiam

Queue buy 22.00 to keep long term

2 weeks ago

AlfI3

Break into rm21 level again, wat an alarming sign

2 weeks ago

diuleiloumei

Good time enter now

1 week ago

rickygiam

BUY before payment date 27/7, once payment credit to account, HEIM will slowly climb back 25.00 abvove

1 week ago

mesoan

@James is it similar to covid time, where everyone play gloves? now everyone play datacenter . result in people dumping heineken?
but why no hedge fund buying

1 week ago

James_Bond

Does it matter? As long as the share price moving south for me to collect, I m happy because I know Heineken will eventually go up!

1 week ago

James_Bond

Yet to collect enough of Heineken… please sell it down, dude!

1 week ago

rickygiam

haiya! havent collected enough, already going up before dividend date 27/7....

1 week ago

James_Bond

Bingo! Congrats my comrades! Haha! We r laughing to the bank again!

6 days ago

rickygiam

Euro cup everyone celebrate, pub all pack with drinking beer.. will go up 28 in no time....

6 days ago

smartly

yum seng !!!

6 days ago

sasword

马来嘿钱懒趴朱和苟党的洗嘿钱股果然与众不同

6 days ago

dompeilee

Posted by James_Bond > 1 day ago

Bingo! Congrats my comrades! Haha! We r laughing to the bank again!

Yeah congrats to James_BOMB the Chinaman for the latest CHINA SCANDAL: consuming poisoned cooking oil from China fuel oil tanks that were not cleaned because these sly mainlanders value $ over human life!

Skali we expose Xiaomeeeee manufacturing electronics with waste radioactive scrap metals costing next to nothing!🤣

4 days ago

James_Bond

Go go go Heim! Haha!

2 days ago

James_Bond

Uncivilized lady losing money in share markets and now jumping here and there searching attentions and help… Sorry, we will not help uncivilized ppl!

2 days ago

James_Bond

Please be informed that I m selling off Heim… exit Malaysia market for now till the sky is clear…

7 hours ago

Post a Comment