Highlights

[CARLSBG] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 14-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -0.88%    YoY -     25.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,243,553 2,280,890 2,639,684 1,982,342 1,942,257 1,927,848 2,193,880 1.50%
  QoQ % -1.64% -13.59% 33.16% 2.06% 0.75% -12.13% -
  Horiz. % 102.26% 103.97% 120.32% 90.36% 88.53% 87.87% 100.00%
PBT 385,864 398,436 455,264 361,260 363,997 376,642 417,972 -5.18%
  QoQ % -3.16% -12.48% 26.02% -0.75% -3.36% -9.89% -
  Horiz. % 92.32% 95.33% 108.92% 86.43% 87.09% 90.11% 100.00%
Tax -81,260 -85,078 -98,216 -74,503 -75,224 -78,784 -87,692 -4.95%
  QoQ % 4.49% 13.38% -31.83% 0.96% 4.52% 10.16% -
  Horiz. % 92.67% 97.02% 112.00% 84.96% 85.78% 89.84% 100.00%
NP 304,604 313,358 357,048 286,757 288,773 297,858 330,280 -5.25%
  QoQ % -2.79% -12.24% 24.51% -0.70% -3.05% -9.82% -
  Horiz. % 92.23% 94.88% 108.10% 86.82% 87.43% 90.18% 100.00%
NP to SH 296,033 305,716 350,412 277,154 279,602 289,468 323,292 -5.70%
  QoQ % -3.17% -12.76% 26.43% -0.88% -3.41% -10.46% -
  Horiz. % 91.57% 94.56% 108.39% 85.73% 86.49% 89.54% 100.00%
Tax Rate 21.06 % 21.35 % 21.57 % 20.62 % 20.67 % 20.92 % 20.98 % 0.25%
  QoQ % -1.36% -1.02% 4.61% -0.24% -1.20% -0.29% -
  Horiz. % 100.38% 101.76% 102.81% 98.28% 98.52% 99.71% 100.00%
Total Cost 1,938,949 1,967,532 2,282,636 1,695,585 1,653,484 1,629,990 1,863,600 2.68%
  QoQ % -1.45% -13.80% 34.62% 2.55% 1.44% -12.54% -
  Horiz. % 104.04% 105.58% 122.49% 90.98% 88.73% 87.46% 100.00%
Net Worth 140,644 125,356 223,196 180,391 165,103 162,046 388,299 -49.16%
  QoQ % 12.20% -43.84% 23.73% 9.26% 1.89% -58.27% -
  Horiz. % 36.22% 32.28% 57.48% 46.46% 42.52% 41.73% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 222,584 229,922 262,943 305,748 210,762 218,304 244,598 -6.09%
  QoQ % -3.19% -12.56% -14.00% 45.07% -3.45% -10.75% -
  Horiz. % 91.00% 94.00% 107.50% 125.00% 86.17% 89.25% 100.00%
Div Payout % 75.19 % 75.21 % 75.04 % 110.32 % 75.38 % 75.42 % 75.66 % -0.41%
  QoQ % -0.03% 0.23% -31.98% 46.35% -0.05% -0.32% -
  Horiz. % 99.38% 99.41% 99.18% 145.81% 99.63% 99.68% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 140,644 125,356 223,196 180,391 165,103 162,046 388,299 -49.16%
  QoQ % 12.20% -43.84% 23.73% 9.26% 1.89% -58.27% -
  Horiz. % 36.22% 32.28% 57.48% 46.46% 42.52% 41.73% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.58 % 13.74 % 13.53 % 14.47 % 14.87 % 15.45 % 15.05 % -6.62%
  QoQ % -1.16% 1.55% -6.50% -2.69% -3.75% 2.66% -
  Horiz. % 90.23% 91.30% 89.90% 96.15% 98.80% 102.66% 100.00%
ROE 210.48 % 243.88 % 157.00 % 153.64 % 169.35 % 178.63 % 83.26 % 85.47%
  QoQ % -13.70% 55.34% 2.19% -9.28% -5.20% 114.54% -
  Horiz. % 252.80% 292.91% 188.57% 184.53% 203.40% 214.54% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 733.79 746.00 863.35 648.36 635.25 630.54 717.55 1.50%
  QoQ % -1.64% -13.59% 33.16% 2.06% 0.75% -12.13% -
  Horiz. % 102.26% 103.96% 120.32% 90.36% 88.53% 87.87% 100.00%
EPS 96.83 99.98 114.60 90.65 91.45 94.68 105.72 -5.68%
  QoQ % -3.15% -12.76% 26.42% -0.87% -3.41% -10.44% -
  Horiz. % 91.59% 94.57% 108.40% 85.75% 86.50% 89.56% 100.00%
DPS 72.80 75.20 86.00 100.00 68.93 71.40 80.00 -6.09%
  QoQ % -3.19% -12.56% -14.00% 45.07% -3.46% -10.75% -
  Horiz. % 91.00% 94.00% 107.50% 125.00% 86.16% 89.25% 100.00%
NAPS 0.4600 0.4100 0.7300 0.5900 0.5400 0.5300 1.2700 -49.16%
  QoQ % 12.20% -43.84% 23.73% 9.26% 1.89% -58.27% -
  Horiz. % 36.22% 32.28% 57.48% 46.46% 42.52% 41.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 733.79 746.00 863.35 648.36 635.25 630.54 717.55 1.50%
  QoQ % -1.64% -13.59% 33.16% 2.06% 0.75% -12.13% -
  Horiz. % 102.26% 103.96% 120.32% 90.36% 88.53% 87.87% 100.00%
EPS 96.83 99.98 114.60 90.65 91.45 94.68 105.72 -5.68%
  QoQ % -3.15% -12.76% 26.42% -0.87% -3.41% -10.44% -
  Horiz. % 91.59% 94.57% 108.40% 85.75% 86.50% 89.56% 100.00%
DPS 72.80 75.20 86.00 100.00 68.93 71.40 80.00 -6.09%
  QoQ % -3.19% -12.56% -14.00% 45.07% -3.46% -10.75% -
  Horiz. % 91.00% 94.00% 107.50% 125.00% 86.16% 89.25% 100.00%
NAPS 0.4600 0.4100 0.7300 0.5900 0.5400 0.5300 1.2700 -49.16%
  QoQ % 12.20% -43.84% 23.73% 9.26% 1.89% -58.27% -
  Horiz. % 36.22% 32.28% 57.48% 46.46% 42.52% 41.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 26.2600 25.6600 26.7400 19.6800 20.0000 19.3000 18.8800 -
P/RPS 3.58 3.44 3.10 3.04 3.15 3.06 2.63 22.80%
  QoQ % 4.07% 10.97% 1.97% -3.49% 2.94% 16.35% -
  Horiz. % 136.12% 130.80% 117.87% 115.59% 119.77% 116.35% 100.00%
P/EPS 27.12 25.66 23.33 21.71 21.87 20.39 17.86 32.08%
  QoQ % 5.69% 9.99% 7.46% -0.73% 7.26% 14.17% -
  Horiz. % 151.85% 143.67% 130.63% 121.56% 122.45% 114.17% 100.00%
EY 3.69 3.90 4.29 4.61 4.57 4.91 5.60 -24.26%
  QoQ % -5.38% -9.09% -6.94% 0.88% -6.92% -12.32% -
  Horiz. % 65.89% 69.64% 76.61% 82.32% 81.61% 87.68% 100.00%
DY 2.77 2.93 3.22 5.08 3.45 3.70 4.24 -24.69%
  QoQ % -5.46% -9.01% -36.61% 47.25% -6.76% -12.74% -
  Horiz. % 65.33% 69.10% 75.94% 119.81% 81.37% 87.26% 100.00%
P/NAPS 57.09 62.59 36.63 33.36 37.04 36.42 14.87 144.99%
  QoQ % -8.79% 70.87% 9.80% -9.94% 1.70% 144.92% -
  Horiz. % 383.93% 420.91% 246.33% 224.34% 249.09% 244.92% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 15/08/19 16/05/19 14/02/19 30/11/18 16/08/18 17/05/18 -
Price 27.0000 24.0400 24.2400 21.5800 19.7200 19.0000 19.6200 -
P/RPS 3.68 3.22 2.81 3.33 3.10 3.01 2.73 22.01%
  QoQ % 14.29% 14.59% -15.62% 7.42% 2.99% 10.26% -
  Horiz. % 134.80% 117.95% 102.93% 121.98% 113.55% 110.26% 100.00%
P/EPS 27.89 24.04 21.15 23.81 21.56 20.07 18.56 31.16%
  QoQ % 16.01% 13.66% -11.17% 10.44% 7.42% 8.14% -
  Horiz. % 150.27% 129.53% 113.95% 128.29% 116.16% 108.14% 100.00%
EY 3.59 4.16 4.73 4.20 4.64 4.98 5.39 -23.71%
  QoQ % -13.70% -12.05% 12.62% -9.48% -6.83% -7.61% -
  Horiz. % 66.60% 77.18% 87.76% 77.92% 86.09% 92.39% 100.00%
DY 2.70 3.13 3.55 4.63 3.50 3.76 4.08 -24.04%
  QoQ % -13.74% -11.83% -23.33% 32.29% -6.91% -7.84% -
  Horiz. % 66.18% 76.72% 87.01% 113.48% 85.78% 92.16% 100.00%
P/NAPS 58.70 58.63 33.21 36.58 36.52 35.85 15.45 143.29%
  QoQ % 0.12% 76.54% -9.21% 0.16% 1.87% 132.04% -
  Horiz. % 379.94% 379.48% 214.95% 236.76% 236.38% 232.04% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers