KLSE (MYR): HEIM (3255)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
23.34
Today's Change
-0.02 (0.09%)
Day's Change
23.28 - 23.60
Trading Volume
165,500
Market Cap
7,051 Million
NOSH
302 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
12-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
27-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
23.22% | 28.58%
Revenue | NP to SH
2,702,279.000 | 424,968.000
RPS | P/RPS
894.50 Cent | 2.61
EPS | P/E | EY
140.67 Cent | 16.59 | 6.03%
DPS | DY | Payout %
128.00 Cent | 5.48% | 90.99%
NAPS | P/NAPS
1.32 | 17.68
QoQ | YoY
6.24% | 8.31%
NP Margin | ROE
15.73% | 106.57%
F.Y. | Ann. Date
30-Sep-2024 | 12-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
16-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
16-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
2,637,741.000 | 386,800.000
RPS | P/RPS
873.14 Cent | 2.67
EPS | P/E | EY
128.04 Cent | 18.23 | 5.49%
DPS | DY | Payout %
128.00 Cent | 5.48% | 99.97%
NAPS | P/NAPS
1.52 | 15.36
YoY
-6.3%
NP Margin | ROE
14.66% | 84.24%
F.Y. | Ann. Date
31-Dec-2023 | 27-Feb-2024
Revenue | NP to SH
2,631,541.333 | 434,528.000
RPS | P/RPS
871.09 Cent | 2.68
EPS | P/E | EY
143.84 Cent | 16.23 | 6.16%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
1.71% | 13.27%
NP Margin | ROE
16.51% | 108.97%
F.Y. | Ann. Date
30-Sep-2024 | 12-Nov-2024
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.
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
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
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
Waiting 23 below will collect somemore, dividend exdate 27/6. Got 88sen ok to buy heineken beer
2024-06-14 19:00
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
Strong man is leading Heineken Malaysia! A great new chapter for Heineken!
https://theedgemalaysia.com/node/717457
2024-07-02 10:23
i go everywhere alot pubs, coffeshop, food courts strongly promoting Heineken & Carlsberq. In no time beer counters will fly.
2024-07-02 12:06
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
BUY before payment date 27/7, once payment credit to account, HEIM will slowly climb back 25.00 abvove
2024-07-14 14:41
@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
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
haiya! havent collected enough, already going up before dividend date 27/7....
2024-07-17 12:00
Euro cup everyone celebrate, pub all pack with drinking beer.. will go up 28 in no time....
2024-07-18 16:22
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
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
Please be informed that I m selling off Heim… exit Malaysia market for now till the sky is clear…
2024-07-24 10:51
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/
1 month ago
nice result ... 2morow sure will fly ..waiting for next year dividend top up if got oppurtunity
1 week ago
smartly
wow! Q result just too good. yum seng !
2024-05-14 18:04