KLSE (MYR): CARLSBG (2836)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
19.30
Today's Change
-0.14 (0.72%)
Day's Change
19.30 - 19.42
Trading Volume
119,700
Market Cap
5,901 Million
NOSH
306 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
07-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
09-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
10.63% | 39.75%
Revenue | NP to SH
2,260,899.000 | 333,240.000
RPS | P/RPS
739.46 Cent | 2.61
EPS | P/E | EY
108.99 Cent | 17.71 | 5.65%
DPS | DY | Payout %
93.00 Cent | 4.82% | 85.33%
NAPS | P/NAPS
0.79 | 24.43
QoQ | YoY
7.73% | 5.11%
NP Margin | ROE
15.08% | 137.96%
F.Y. | Ann. Date
31-Dec-2023 | 07-Feb-2024
Latest Audited Result
31-Dec-2023
Announcement Date
22-Mar-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
22-Mar-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
2,260,899.000 | 333,240.000
RPS | P/RPS
739.46 Cent | 2.61
EPS | P/E | EY
108.99 Cent | 17.71 | 5.65%
DPS | DY | Payout %
93.00 Cent | 4.82% | 85.33%
NAPS | P/NAPS
0.79 | 24.43
YoY
5.11%
NP Margin | ROE
15.08% | 137.96%
F.Y. | Ann. Date
31-Dec-2023 | 07-Feb-2024
Revenue | NP to SH
2,260,899.000 | 333,240.000
RPS | P/RPS
739.46 Cent | 2.61
EPS | P/E | EY
108.99 Cent | 17.71 | 5.65%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
0.28% | 5.11%
NP Margin | ROE
15.08% | 137.96%
F.Y. | Ann. Date
31-Dec-2023 | 07-Feb-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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2,260,899 | 2,260,899 | 2,260,899 | 2,412,465 | 1,772,821 | 1,785,000 | 2,256,581 | 1,982,342 | 1,768,223 | 1,679,494 | 1,659,945 | 1,635,096 | 3.66% | |
PBT | 420,360 | 420,360 | 420,360 | 444,405 | 259,573 | 209,780 | 382,237 | 361,260 | 294,792 | 283,843 | 283,632 | 274,252 | 4.85% | |
Tax | -79,518 | -79,518 | -79,518 | -119,544 | -55,208 | -43,595 | -81,853 | -74,503 | -62,414 | -73,178 | -63,394 | -57,331 | 3.69% | |
NP | 340,842 | 340,842 | 340,842 | 324,861 | 204,365 | 166,185 | 300,384 | 286,757 | 232,378 | 210,665 | 220,238 | 216,921 | 5.14% | |
- | ||||||||||||||
NP to SH | 333,240 | 333,240 | 333,240 | 317,046 | 200,988 | 162,180 | 291,024 | 277,154 | 221,165 | 204,978 | 215,913 | 211,582 | 5.17% | |
- | ||||||||||||||
Tax Rate | 18.92% | 18.92% | 18.92% | 26.90% | 21.27% | 20.78% | 21.41% | 20.62% | 21.17% | 25.78% | 22.35% | 20.90% | - | |
Total Cost | 1,920,057 | 1,920,057 | 1,920,057 | 2,087,604 | 1,568,456 | 1,618,815 | 1,956,197 | 1,695,585 | 1,535,845 | 1,468,829 | 1,439,707 | 1,418,175 | 3.42% | |
- | ||||||||||||||
Net Worth | 241,540 | 241,540 | 241,540 | 152,874 | 217,081 | 174,276 | 155,931 | 180,391 | 311,862 | 330,207 | 342,427 | 330,207 | -3.41% |
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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 284,345 | 284,345 | 284,345 | 269,058 | 171,218 | 122,299 | 305,748 | 305,748 | 266,000 | 220,138 | 220,132 | 217,081 | 3.04% | |
Div Payout % | 85.33% | 85.33% | 85.33% | 84.86% | 85.19% | 75.41% | 105.06% | 110.32% | 120.27% | 107.40% | 101.95% | 102.60% | - |
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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 241,540 | 241,540 | 241,540 | 152,874 | 217,081 | 174,276 | 155,931 | 180,391 | 311,862 | 330,207 | 342,427 | 330,207 | -3.41% | |
NOSH | 305,748 | 305,748 | 305,748 | 305,748 | 305,748 | 305,748 | 305,748 | 305,748 | 305,748 | 308,078 | 305,739 | 305,748 | 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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 15.08% | 15.08% | 15.08% | 13.47% | 11.53% | 9.31% | 13.31% | 14.47% | 13.14% | 12.54% | 13.27% | 13.27% | - | |
ROE | 137.96% | 137.96% | 137.96% | 207.39% | 92.59% | 93.06% | 186.64% | 153.64% | 70.92% | 62.08% | 63.05% | 64.08% | - |
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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 739.46 | 739.46 | 739.46 | 789.04 | 579.83 | 583.81 | 738.05 | 648.36 | 578.33 | 549.31 | 542.93 | 534.79 | 3.66% | |
EPS | 108.99 | 108.99 | 108.99 | 103.70 | 65.74 | 53.04 | 95.18 | 90.65 | 72.34 | 67.04 | 70.62 | 69.20 | 5.17% | |
DPS | 93.00 | 93.00 | 93.00 | 88.00 | 56.00 | 40.00 | 100.00 | 100.00 | 87.00 | 72.00 | 72.00 | 71.00 | 3.04% | |
NAPS | 0.79 | 0.79 | 0.79 | 0.50 | 0.71 | 0.57 | 0.51 | 0.59 | 1.02 | 1.08 | 1.12 | 1.08 | -3.41% |
Adjusted Per Share Value based on latest NOSH - 305,748 | ||||||||||||||
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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 739.46 | 739.46 | 739.46 | 789.04 | 579.83 | 583.81 | 738.05 | 648.36 | 578.33 | 549.31 | 542.91 | 534.79 | 3.66% | |
EPS | 108.99 | 108.99 | 108.99 | 103.70 | 65.74 | 53.04 | 95.18 | 90.65 | 72.34 | 67.04 | 70.62 | 69.20 | 5.17% | |
DPS | 93.00 | 93.00 | 93.00 | 88.00 | 56.00 | 40.00 | 100.00 | 100.00 | 87.00 | 72.00 | 72.00 | 71.00 | 3.04% | |
NAPS | 0.79 | 0.79 | 0.79 | 0.50 | 0.71 | 0.57 | 0.51 | 0.59 | 1.02 | 1.08 | 1.12 | 1.08 | -3.41% |
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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 19.28 | 19.28 | 19.28 | 22.88 | 20.08 | 23.24 | 29.40 | 19.68 | 15.30 | 13.92 | 11.70 | 11.74 | - | |
P/RPS | 2.61 | 2.61 | 2.61 | 2.90 | 3.46 | 3.98 | 3.98 | 3.04 | 2.65 | 2.53 | 2.15 | 2.20 | 1.91% | |
P/EPS | 17.69 | 17.69 | 17.69 | 22.06 | 30.55 | 43.81 | 30.89 | 21.71 | 21.15 | 20.76 | 16.57 | 16.96 | 0.46% | |
EY | 5.65 | 5.65 | 5.65 | 4.53 | 3.27 | 2.28 | 3.24 | 4.61 | 4.73 | 4.82 | 6.04 | 5.89 | -0.46% | |
DY | 4.82 | 4.82 | 4.82 | 3.85 | 2.79 | 1.72 | 3.40 | 5.08 | 5.69 | 5.17 | 6.15 | 6.05 | -2.49% | |
P/NAPS | 24.41 | 24.41 | 24.41 | 45.76 | 28.28 | 40.77 | 57.65 | 33.36 | 15.00 | 12.89 | 10.45 | 10.87 | 9.39% |
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 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 07/02/24 | 07/02/24 | 07/02/24 | 23/02/23 | 17/02/22 | 18/02/21 | 21/02/20 | 14/02/19 | 14/02/18 | 21/02/17 | 26/02/16 | 27/02/15 | - | |
Price | 19.44 | 19.44 | 19.44 | 23.44 | 22.30 | 22.50 | 38.94 | 21.58 | 16.66 | 14.74 | 12.12 | 12.86 | - | |
P/RPS | 2.63 | 2.63 | 2.63 | 2.97 | 3.85 | 3.85 | 5.28 | 3.33 | 2.88 | 2.68 | 2.23 | 2.40 | 1.02% | |
P/EPS | 17.84 | 17.84 | 17.84 | 22.60 | 33.92 | 42.42 | 40.91 | 23.81 | 23.03 | 21.99 | 17.16 | 18.58 | -0.45% | |
EY | 5.61 | 5.61 | 5.61 | 4.42 | 2.95 | 2.36 | 2.44 | 4.20 | 4.34 | 4.55 | 5.83 | 5.38 | 0.46% | |
DY | 4.78 | 4.78 | 4.78 | 3.75 | 2.51 | 1.78 | 2.57 | 4.63 | 5.22 | 4.88 | 5.94 | 5.52 | -1.58% | |
P/NAPS | 24.61 | 24.61 | 24.61 | 46.88 | 31.41 | 39.47 | 76.35 | 36.58 | 16.33 | 13.65 | 10.82 | 11.91 | 8.39% |
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.
is there something which retailer don't know bout carlsberg which pushing the price to this level .. now i am expecting below 17 worse case scenoria ..
2 weeks ago
In Summary...
The fact that shareholders are sitting on a loss on the value of their shares in the past few years is certainly disconcerting. A huge lag in share price growth when earnings have grown may indicate there could be other issues that are affecting the company at the moment that the market is focused on. Shareholders would probably be keen to find out what are the other factors could be weighing down the stock. The upcoming AGM will be a chance for shareholders to question the board on key matters, such as CEO remuneration or any other issues they might have and revisit their investment thesis with regards to the company.
CEO compensation is an important area to keep your eyes on, but we've also need to pay attention to other attributes of the company. That's why we did our research, and identified 2 warning signs for Carlsberg Brewery Malaysia Berhad (of which 1 shouldn't be ignored!) that you should know about in order to have a holistic understanding of the stock.
2 weeks ago
Singapore and Malaysia. They do have an associate in Sri Lanka (sharing the results)
2 weeks ago
don't think it will be another BAT but don't think people are convinced with Carlsberg now....
2 weeks ago
Beer is supposedly bad (moderate amounts should be good for health actually) but tobacco is much worst health-wise. Hence world-wide crackdown - particularly noticeable is in adverts. Beer brands still sponsor major soccer clubs.
2 weeks ago
Indeed, let’s hv a dozen of carlsberg beers to cheer the success in fishing the bottom in stock markets…
1 week ago
Core mainstream beer volumes grew by 1%, with growth in Western Europe and Asia partly offset by lower volumes in CEEI. The volume growth was supported by local brands such as Dali, Chongqing and Wusu in China, Feldschlösschen in Switzerland, and the international brands Carlsberg and Tuborg in mainstream markets such as Malaysia, the UK and Denmark.
The Carlsberg brand grew by 15%, driven by very strong growth in premium markets such as China, India, Vietnam and Ukraine. Volumes also grew in the large UK and Malaysian mainstream markets.
Volumes grew in markets such as China, Laos and Malaysia and were flat in Vietnam, despite the market being down by a mid-single-digit percentage.
1 week ago
wondering how many millionair are looking at this forum. only hippotamus does
Posted by rickygiam > 9 minutes ago | Report Abuse
Buy carlsberg before too late. Once break 19, will move up further...
2 days ago
More upside to go… as coming financial quarter will be good and of course, coming with sweet and fruitful dividends!
2 days ago
Why I say so? Many ppl will definitely stock up Carlsberg beers before the price hike! Haha!
2 days ago
Don’t listen to those ppl buying call for tech shares which are trading at expensive levels coz fundamentals yet to change to better and purely stirring the overpriced tech stock markets… haha…
2 days ago
Based on past Carlsberg’s dividend payouts analysis, best guess would give another 30-40 cents dividends depending on the recovery of Carlsberg products’ sales!
2 days ago
Carlsberg heading to 20 easily because the very few circulated Carlsberg shares in market.
2 days ago
If milk gets bad, it becomes yoghurt. Yoghurt is more valuable than milk. If it gets even worse, it turns to cheese. Cheese is more valuable than both yoghurt and milk.
And if grape juice turns sour, it transforms into wine, which is even more expensive than grape juice.
Of course, if water added on to malts and yeast, and let them fermented for a period of time, they will change to wonderful beers of different flavors, which are even more expensive than equal amount of mineral water!
With Carlsberg, we love! Cheers!
2 days ago
Win money, cheers with Carlsberg beer! Losing money, drink Carlsberg beer to dampen the sorrow! With Carlsberg, we love! Cheers!
2 days ago
Carlsberg is better choice than Heim! Personally prefer Carlsberg’s beer because somehow it tastes better than Heineken’s beer.
2 days ago
Don’t tell me the coming financial QR that carlsberg going to declare dividends of 50 cents or more! That’s would be a great surprise! Haha!
2 days ago
If milk gets bad, it becomes yoghurt. Yoghurt is more valuable than milk. If it gets even worse, it turns to cheese. Cheese is more valuable than both yoghurt and milk.
And if grape juice turns sour, it transforms into wine, which is even more expensive than grape juice.
Of course, if water added on to malts and yeast, and let them fermented for a period of time, they will change to wonderful beers of different flavors, which are pricier than equal amount of mineral water!
With Carlsberg, we love! Cheers!
2 days ago
Still have time to collect this Carlsberg if want to get the 31 cents dividend 😉
2 days ago
Oh my ... +70 sen. Such a long green candle on high volume, notwitstanding the longer downtrend since peaking at RM25 in Feb 15 months ago.
Thanks to CARLSBG and strong KLCI to make more greens than reds, my portfolio made new all time highs again today for 4 consecutive days this month!
I'm happy with my position size (targetting 2.5%-3% capital since I also owned HEIM and very diversified portfolio) - I continue to add on weakness the past months, my last add was at RM18.28. Easy average down strategy here.
1 day ago
If you missed out, no need to chase. My guess is majority odds it'll rise and not higher than RM20, then, fall back down to RM19 where you should be able to collect near there.
Remember, it's still downtrending since RM25 peak 15 months ago, so, majority bias is still lower prices, notwithstanding that if it does get to near RM20, that bottom we saw at 18.26 is maybe the swing bottom already.
Today looks like FOMO.
1 day ago
When it was 18.28, the dividend yield was a ridiculous 5.1% for a superior stock like this!
Today at 19.4, the dividend yield is still attractive 4.5% per annum.
If patient, will beat that long term downtrend line - see my quick blog post on the chart I'm looking at.
1 day ago
Wow, when huge green candle sticks, many ppl will prop up to gossip. Haha. Anyway, comrades, hold tight on Carlsberg tickets! It would break 20 today and all the way to 25-30 very soon! F&N could go up from 20 to 32, Dutchlady from 21 to 34, how come Carlsberg could not claim back the previous glory?! With Carlsberg, we love! Cheers!
1 day ago
Carlsberg financial QR going to be released in a couple of days. I guess Carlsberg going to declare very good dividends! 50 cents or more would be a great surprise! Remember “Taylor Swift effect”, “Visit Malaysia Visa-Free effect” and coming “Euro 2024 effect” would bring great profits to Carlsberg! Haha!
1 day ago
Financial QR out today. Base on these few weeks pattern should b GOOD. Ready to collect more...
9 hours ago
announcing next Monday i think based on the calendar in the website.
by the way, anyone received the door gift? i havent receive any call yet
9 hours ago
soon9913
HEIM strong rebound
3 weeks ago