Highlights

[CARLSBG] QoQ Cumulative 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 -     32.17%    YoY -     25.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,682,665 1,140,445 659,921 1,982,342 1,456,693 963,924 548,470 110.99%
  QoQ % 47.54% 72.82% -66.71% 36.09% 51.12% 75.75% -
  Horiz. % 306.79% 207.93% 120.32% 361.43% 265.59% 175.75% 100.00%
PBT 289,398 199,218 113,816 361,260 272,998 188,321 104,493 97.09%
  QoQ % 45.27% 75.04% -68.49% 32.33% 44.96% 80.22% -
  Horiz. % 276.95% 190.65% 108.92% 345.73% 261.26% 180.22% 100.00%
Tax -60,945 -42,539 -24,554 -74,503 -56,418 -39,392 -21,923 97.59%
  QoQ % -43.27% -73.25% 67.04% -32.06% -43.22% -79.68% -
  Horiz. % 278.00% 194.04% 112.00% 339.84% 257.35% 179.68% 100.00%
NP 228,453 156,679 89,262 286,757 216,580 148,929 82,570 96.96%
  QoQ % 45.81% 75.53% -68.87% 32.40% 45.42% 80.37% -
  Horiz. % 276.68% 189.75% 108.10% 347.29% 262.30% 180.37% 100.00%
NP to SH 222,025 152,858 87,603 277,154 209,702 144,734 80,823 96.02%
  QoQ % 45.25% 74.49% -68.39% 32.17% 44.89% 79.08% -
  Horiz. % 274.71% 189.13% 108.39% 342.91% 259.46% 179.08% 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 1,454,212 983,766 570,659 1,695,585 1,240,113 814,995 465,900 113.43%
  QoQ % 47.82% 72.39% -66.34% 36.73% 52.16% 74.93% -
  Horiz. % 312.13% 211.15% 122.49% 363.94% 266.18% 174.93% 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 166,938 114,961 65,735 305,748 158,071 109,152 61,149 95.21%
  QoQ % 45.21% 74.88% -78.50% 93.42% 44.82% 78.50% -
  Horiz. % 273.00% 188.00% 107.50% 500.00% 258.50% 178.50% 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 157.86 % 121.94 % 39.25 % 153.64 % 127.01 % 89.32 % 20.81 % 285.60%
  QoQ % 29.46% 210.68% -74.45% 20.97% 42.20% 329.22% -
  Horiz. % 758.58% 585.97% 188.61% 738.30% 610.33% 429.22% 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 550.34 373.00 215.84 648.36 476.44 315.27 179.39 110.99%
  QoQ % 47.54% 72.81% -66.71% 36.08% 51.12% 75.75% -
  Horiz. % 306.78% 207.93% 120.32% 361.42% 265.59% 175.75% 100.00%
EPS 72.62 49.99 28.65 90.65 68.59 47.34 26.43 96.05%
  QoQ % 45.27% 74.49% -68.39% 32.16% 44.89% 79.11% -
  Horiz. % 274.76% 189.14% 108.40% 342.98% 259.52% 179.11% 100.00%
DPS 54.60 37.60 21.50 100.00 51.70 35.70 20.00 95.21%
  QoQ % 45.21% 74.88% -78.50% 93.42% 44.82% 78.50% -
  Horiz. % 273.00% 188.00% 107.50% 500.00% 258.50% 178.50% 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 550.34 373.00 215.84 648.36 476.44 315.27 179.39 110.99%
  QoQ % 47.54% 72.81% -66.71% 36.08% 51.12% 75.75% -
  Horiz. % 306.78% 207.93% 120.32% 361.42% 265.59% 175.75% 100.00%
EPS 72.62 49.99 28.65 90.65 68.59 47.34 26.43 96.05%
  QoQ % 45.27% 74.49% -68.39% 32.16% 44.89% 79.11% -
  Horiz. % 274.76% 189.14% 108.40% 342.98% 259.52% 179.11% 100.00%
DPS 54.60 37.60 21.50 100.00 51.70 35.70 20.00 95.21%
  QoQ % 45.21% 74.88% -78.50% 93.42% 44.82% 78.50% -
  Horiz. % 273.00% 188.00% 107.50% 500.00% 258.50% 178.50% 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 4.77 6.88 12.39 3.04 4.20 6.12 10.52 -40.95%
  QoQ % -30.67% -44.47% 307.57% -27.62% -31.37% -41.83% -
  Horiz. % 45.34% 65.40% 117.78% 28.90% 39.92% 58.17% 100.00%
P/EPS 36.16 51.33 93.33 21.71 29.16 40.77 71.42 -36.45%
  QoQ % -29.55% -45.00% 329.89% -25.55% -28.48% -42.92% -
  Horiz. % 50.63% 71.87% 130.68% 30.40% 40.83% 57.08% 100.00%
EY 2.77 1.95 1.07 4.61 3.43 2.45 1.40 57.54%
  QoQ % 42.05% 82.24% -76.79% 34.40% 40.00% 75.00% -
  Horiz. % 197.86% 139.29% 76.43% 329.29% 245.00% 175.00% 100.00%
DY 2.08 1.47 0.80 5.08 2.59 1.85 1.06 56.67%
  QoQ % 41.50% 83.75% -84.25% 96.14% 40.00% 74.53% -
  Horiz. % 196.23% 138.68% 75.47% 479.25% 244.34% 174.53% 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 4.91 6.45 11.23 3.33 4.14 6.03 10.94 -41.35%
  QoQ % -23.88% -42.56% 237.24% -19.57% -31.34% -44.88% -
  Horiz. % 44.88% 58.96% 102.65% 30.44% 37.84% 55.12% 100.00%
P/EPS 37.18 48.09 84.60 23.81 28.75 40.14 74.22 -36.90%
  QoQ % -22.69% -43.16% 255.31% -17.18% -28.38% -45.92% -
  Horiz. % 50.09% 64.79% 113.99% 32.08% 38.74% 54.08% 100.00%
EY 2.69 2.08 1.18 4.20 3.48 2.49 1.35 58.28%
  QoQ % 29.33% 76.27% -71.90% 20.69% 39.76% 84.44% -
  Horiz. % 199.26% 154.07% 87.41% 311.11% 257.78% 184.44% 100.00%
DY 2.02 1.56 0.89 4.63 2.62 1.88 1.02 57.64%
  QoQ % 29.49% 75.28% -80.78% 76.72% 39.36% 84.31% -
  Horiz. % 198.04% 152.94% 87.25% 453.92% 256.86% 184.31% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers