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

23.94

Today's Change

-0.16 (0.66%)

Day's Change

23.90 - 24.00

Trading Volume

36,000

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 2,631,541 2,702,279 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 546,800 542,134 510,880 594,500 321,427 198,716 412,128 380,766 363,175 549,223 292,399 265,787 7.11%
Tax -112,272 -117,166 -124,080 -181,676 -75,749 -44,519 -99,159 -98,244 -93,116 -121,963 -78,206 -67,581 6.59%
NP 434,528 424,968 386,800 412,824 245,678 154,197 312,969 282,522 270,059 427,260 214,193 198,206 7.28%
-
NP to SH 434,528 424,968 386,800 412,824 245,678 154,197 312,969 282,522 270,059 427,260 214,193 198,206 7.28%
-
Tax Rate 20.53% 21.61% 24.29% 30.56% 23.57% 22.40% 24.06% 25.80% 25.64% 22.21% 26.75% 25.43% -
Total Cost 2,197,013 2,277,311 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 398,769 398,769 459,188 489,398 395,748 350,433 392,727 371,580 359,496 392,727 377,622 356,474 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 161,118 386,685 386,685 416,895 244,699 154,069 326,265 283,972 271,888 438,042 214,489 194,852 7.47%
Div Payout % 37.08% 90.99% 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 398,769 398,769 459,188 489,398 395,748 350,433 392,727 371,580 359,496 392,727 377,622 356,474 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 16.51% 15.73% 14.66% 14.46% 12.41% 8.75% 13.49% 13.92% 13.99% 15.20% 12.25% 12.31% -
ROE 108.97% 106.57% 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 871.09 894.50 873.14 945.08 655.20 583.39 768.05 671.86 638.85 930.23 578.91 533.14 5.32%
EPS 143.84 140.67 128.04 136.65 81.32 51.04 103.60 93.52 89.40 141.43 70.90 65.61 7.28%
DPS 53.33 128.00 128.00 138.00 81.00 51.00 108.00 94.00 90.00 145.00 71.00 64.50 7.47%
NAPS 1.32 1.32 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 871.09 894.50 873.14 945.08 655.20 583.39 768.05 671.86 638.85 930.23 578.91 533.13 5.32%
EPS 143.84 140.67 128.04 136.65 81.32 51.04 103.60 93.52 89.40 141.43 70.90 65.61 7.28%
DPS 53.33 128.00 128.00 138.00 81.00 51.00 108.00 94.00 90.00 145.00 71.00 64.50 7.47%
NAPS 1.32 1.32 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 30/09/24 30/09/24 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 23.36 23.36 24.14 25.20 20.84 23.02 27.12 20.46 18.90 16.38 14.28 13.14 -
P/RPS 2.68 2.61 2.76 2.67 3.18 3.95 3.53 3.05 2.96 1.76 2.47 2.46 1.21%
P/EPS 16.24 16.61 18.85 18.44 25.63 45.10 26.18 21.88 21.14 11.58 20.14 20.03 -0.63%
EY 6.16 6.02 5.30 5.42 3.90 2.22 3.82 4.57 4.73 8.63 4.97 4.99 0.63%
DY 2.28 5.48 5.30 5.48 3.89 2.22 3.98 4.59 4.76 8.85 4.97 4.91 0.80%
P/NAPS 17.70 17.70 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 12/11/24 12/11/24 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 22.92 22.92 22.34 27.48 20.36 23.34 31.04 22.86 20.20 15.92 12.98 13.28 -
P/RPS 2.63 2.56 2.56 2.91 3.11 4.00 4.04 3.40 3.16 1.71 2.24 2.49 0.29%
P/EPS 15.93 16.29 17.45 20.11 25.04 45.73 29.96 24.44 22.60 11.26 18.31 20.24 -1.54%
EY 6.28 6.14 5.73 4.97 3.99 2.19 3.34 4.09 4.43 8.88 5.46 4.94 1.57%
DY 2.33 5.58 5.73 5.02 3.98 2.19 3.48 4.11 4.46 9.11 5.47 4.86 1.74%
P/NAPS 17.36 17.36 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 1,512 comments

smartly

wow! Q result just too good. yum seng !

2024-05-14 18:04

James_Bond

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

2024-05-14 21:52

James_Bond

Go go go Heim! Haha.

2024-05-16 09:44

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.

2024-05-17 00:18

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.

2024-05-17 20:44

James_Bond

Wow, this kind of price is so tempting…

2024-06-13 16:14

James_Bond

88 cents dividends on the way…

2024-06-13 16:25

rickygiam

Bought some at 23.60, good luck....

2024-06-13 21:22

James_Bond

Collected at 23.16-23.50… cheers!

2024-06-14 13:27

James_Bond

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

2024-06-14 13:29

James_Bond

Collected again at 23.08/23.10

2024-06-14 15:19

James_Bond

Comrades, let’s collect Heineken! Cheers!

2024-06-14 15:23

rickygiam

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

2024-06-14 19:00

rickygiam

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

2024-06-16 13:39

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!

2024-06-19 15:36

James_Bond

Collected again 23.16-23.28! Cheers!

2024-06-19 15:37

James_Bond

Collected 23.16-23.30! Cheers!

2024-06-20 11:41

James_Bond

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

2024-06-24 12:22

James_Bond

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

https://theedgemalaysia.com/node/717457

2024-07-02 10:23

rickygiam

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

2024-07-02 12:06

James_Bond

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

2024-07-04 10:38

mesoan

@james why people are dumping heineken?

2024-07-04 12:29

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.

2024-07-05 16:29

James_Bond

Collected at 22.04-22.08! Thanks!

2024-07-05 16:29

James_Bond

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

2024-07-05 16:33

rickygiam

Queue buy 22.00 to keep long term

2024-07-09 11:08

AlfI3

Break into rm21 level again, wat an alarming sign

2024-07-10 08:11

diuleiloumei

Good time enter now

2024-07-13 01:14

rickygiam

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

2024-07-14 14:41

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

2024-07-14 15:27

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!

2024-07-15 11:47

James_Bond

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

2024-07-15 11:48

rickygiam

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

2024-07-17 12:00

James_Bond

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

2024-07-17 20:39

rickygiam

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

2024-07-18 16:22

smartly

yum seng !!!

2024-07-18 17:25

sasword

Post removed.Why?

2024-07-18 17:27

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!🤣

2024-07-19 18:44

James_Bond

Go go go Heim! Haha!

2024-07-22 16:30

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!

2024-07-22 17:00

James_Bond

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

2024-07-24 10:51

hhhiii123

thank you dividend

2024-08-07 21:40

rickygiam

Heim trying breakout 23.50. next level 25...

2024-08-14 10:38

minichart

Heineken Malaysia: Agile Leadership Amidst Market Shifts and ESG Advancements
https://www.minichart.com.sg/2024/09/24/heineken-malaysia-agile-leadership-amidst-market-shifts-and-esg-advancements/

2024-09-24 10:11

ElijahYH

Got Octoberfest effect ?

2 months ago

diuleiloumei

Bcareful Friday budget might propose naikkan cukai alkohol

2 months ago

dam82

QR coming …wonder the outcome

1 month ago

diuleiloumei

Christmas, cny coming soon

1 month ago

dam82

Carlsberg looks good now waiting for Heim

1 month ago

dam82

nice result ... 2morow sure will fly ..waiting for next year dividend top up if got oppurtunity

1 month ago

Post a Comment