Highlights

[CARLSBG] QoQ Quarter Result on 2015-06-30 [#2]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -32.86%    YoY -     -20.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 455,721 422,508 405,656 402,327 429,454 423,824 409,315 7.42%
  QoQ % 7.86% 4.15% 0.83% -6.32% 1.33% 3.54% -
  Horiz. % 111.34% 103.22% 99.11% 98.29% 104.92% 103.54% 100.00%
PBT 78,060 95,749 80,334 44,562 62,987 77,187 75,306 2.42%
  QoQ % -18.47% 19.19% 80.27% -29.25% -18.40% 2.50% -
  Horiz. % 103.66% 127.15% 106.68% 59.17% 83.64% 102.50% 100.00%
Tax -14,019 -20,045 -16,616 -12,485 -14,248 -12,925 -16,505 -10.30%
  QoQ % 30.06% -20.64% -33.09% 12.37% -10.24% 21.69% -
  Horiz. % 84.94% 121.45% 100.67% 75.64% 86.33% 78.31% 100.00%
NP 64,041 75,704 63,718 32,077 48,739 64,262 58,801 5.85%
  QoQ % -15.41% 18.81% 98.64% -34.19% -24.16% 9.29% -
  Horiz. % 108.91% 128.75% 108.36% 54.55% 82.89% 109.29% 100.00%
NP to SH 62,941 74,484 62,494 31,707 47,228 62,930 56,279 7.74%
  QoQ % -15.50% 19.19% 97.10% -32.86% -24.95% 11.82% -
  Horiz. % 111.84% 132.35% 111.04% 56.34% 83.92% 111.82% 100.00%
Tax Rate 17.96 % 20.93 % 20.68 % 28.02 % 22.62 % 16.75 % 21.92 % -12.43%
  QoQ % -14.19% 1.21% -26.20% 23.87% 35.04% -23.59% -
  Horiz. % 81.93% 95.48% 94.34% 127.83% 103.19% 76.41% 100.00%
Total Cost 391,680 346,804 341,938 370,250 380,715 359,562 350,514 7.68%
  QoQ % 12.94% 1.42% -7.65% -2.75% 5.88% 2.58% -
  Horiz. % 111.74% 98.94% 97.55% 105.63% 108.62% 102.58% 100.00%
Net Worth 394,414 342,455 287,403 214,023 382,185 330,207 272,115 28.05%
  QoQ % 15.17% 19.15% 34.29% -44.00% 15.74% 21.35% -
  Horiz. % 144.94% 125.85% 105.62% 78.65% 140.45% 121.35% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 204,861 15,287 15,287 - 201,793 - -
  QoQ % 0.00% 1,240.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.52% 7.58% 7.58% 0.00% 100.00% -
Div Payout % - % 275.04 % 24.46 % 48.21 % - % 320.66 % - % -
  QoQ % 0.00% 1,024.45% -49.26% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.77% 7.63% 15.03% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 394,414 342,455 287,403 214,023 382,185 330,207 272,115 28.05%
  QoQ % 15.17% 19.15% 34.29% -44.00% 15.74% 21.35% -
  Horiz. % 144.94% 125.85% 105.62% 78.65% 140.45% 121.35% 100.00%
NOSH 305,748 305,763 305,748 305,748 305,748 305,748 305,748 -
  QoQ % -0.01% 0.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.05 % 17.92 % 15.71 % 7.97 % 11.35 % 15.16 % 14.37 % -1.49%
  QoQ % -21.60% 14.07% 97.11% -29.78% -25.13% 5.50% -
  Horiz. % 97.77% 124.70% 109.32% 55.46% 78.98% 105.50% 100.00%
ROE 15.96 % 21.75 % 21.74 % 14.81 % 12.36 % 19.06 % 20.68 % -15.85%
  QoQ % -26.62% 0.05% 46.79% 19.82% -35.15% -7.83% -
  Horiz. % 77.18% 105.17% 105.13% 71.62% 59.77% 92.17% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 149.05 138.18 132.68 131.59 140.46 138.62 133.87 7.42%
  QoQ % 7.87% 4.15% 0.83% -6.31% 1.33% 3.55% -
  Horiz. % 111.34% 103.22% 99.11% 98.30% 104.92% 103.55% 100.00%
EPS 20.59 24.36 20.44 10.37 15.45 20.58 18.41 7.74%
  QoQ % -15.48% 19.18% 97.11% -32.88% -24.93% 11.79% -
  Horiz. % 111.84% 132.32% 111.03% 56.33% 83.92% 111.79% 100.00%
DPS 0.00 67.00 5.00 5.00 0.00 66.00 0.00 -
  QoQ % 0.00% 1,240.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.52% 7.58% 7.58% 0.00% 100.00% -
NAPS 1.2900 1.1200 0.9400 0.7000 1.2500 1.0800 0.8900 28.05%
  QoQ % 15.18% 19.15% 34.29% -44.00% 15.74% 21.35% -
  Horiz. % 144.94% 125.84% 105.62% 78.65% 140.45% 121.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 149.05 138.19 132.68 131.59 140.46 138.62 133.87 7.42%
  QoQ % 7.86% 4.15% 0.83% -6.31% 1.33% 3.55% -
  Horiz. % 111.34% 103.23% 99.11% 98.30% 104.92% 103.55% 100.00%
EPS 20.59 24.36 20.44 10.37 15.45 20.58 18.41 7.74%
  QoQ % -15.48% 19.18% 97.11% -32.88% -24.93% 11.79% -
  Horiz. % 111.84% 132.32% 111.03% 56.33% 83.92% 111.79% 100.00%
DPS 0.00 67.00 5.00 5.00 0.00 66.00 0.00 -
  QoQ % 0.00% 1,240.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.52% 7.58% 7.58% 0.00% 100.00% -
NAPS 1.2900 1.1201 0.9400 0.7000 1.2500 1.0800 0.8900 28.05%
  QoQ % 15.17% 19.16% 34.29% -44.00% 15.74% 21.35% -
  Horiz. % 144.94% 125.85% 105.62% 78.65% 140.45% 121.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 13.9800 11.7000 11.9600 12.5000 13.5800 11.7400 11.9800 -
P/RPS 9.38 8.47 9.01 9.50 9.67 8.47 8.95 3.17%
  QoQ % 10.74% -5.99% -5.16% -1.76% 14.17% -5.36% -
  Horiz. % 104.80% 94.64% 100.67% 106.15% 108.04% 94.64% 100.00%
P/EPS 67.91 48.03 58.51 120.54 87.92 57.04 65.08 2.88%
  QoQ % 41.39% -17.91% -51.46% 37.10% 54.14% -12.35% -
  Horiz. % 104.35% 73.80% 89.90% 185.22% 135.10% 87.65% 100.00%
EY 1.47 2.08 1.71 0.83 1.14 1.75 1.54 -3.05%
  QoQ % -29.33% 21.64% 106.02% -27.19% -34.86% 13.64% -
  Horiz. % 95.45% 135.06% 111.04% 53.90% 74.03% 113.64% 100.00%
DY 0.00 5.73 0.42 0.40 0.00 5.62 0.00 -
  QoQ % 0.00% 1,264.29% 5.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.96% 7.47% 7.12% 0.00% 100.00% -
P/NAPS 10.84 10.45 12.72 17.86 10.86 10.87 13.46 -13.43%
  QoQ % 3.73% -17.85% -28.78% 64.46% -0.09% -19.24% -
  Horiz. % 80.53% 77.64% 94.50% 132.69% 80.68% 80.76% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 17/05/16 26/02/16 30/11/15 25/08/15 25/05/15 27/02/15 28/11/14 -
Price 12.8400 12.1200 11.4400 11.1400 12.7600 12.8600 12.0000 -
P/RPS 8.61 8.77 8.62 8.47 9.08 9.28 8.96 -2.62%
  QoQ % -1.82% 1.74% 1.77% -6.72% -2.16% 3.57% -
  Horiz. % 96.09% 97.88% 96.21% 94.53% 101.34% 103.57% 100.00%
P/EPS 62.37 49.75 55.97 107.42 82.61 62.48 65.19 -2.90%
  QoQ % 25.37% -11.11% -47.90% 30.03% 32.22% -4.16% -
  Horiz. % 95.67% 76.32% 85.86% 164.78% 126.72% 95.84% 100.00%
EY 1.60 2.01 1.79 0.93 1.21 1.60 1.53 3.02%
  QoQ % -20.40% 12.29% 92.47% -23.14% -24.38% 4.58% -
  Horiz. % 104.58% 131.37% 116.99% 60.78% 79.08% 104.58% 100.00%
DY 0.00 5.53 0.44 0.45 0.00 5.13 0.00 -
  QoQ % 0.00% 1,156.82% -2.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.80% 8.58% 8.77% 0.00% 100.00% -
P/NAPS 9.95 10.82 12.17 15.91 10.21 11.91 13.48 -18.31%
  QoQ % -8.04% -11.09% -23.51% 55.83% -14.27% -11.65% -
  Horiz. % 73.81% 80.27% 90.28% 118.03% 75.74% 88.35% 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.
 


 

257  268  503  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 TDM 0.295+0.02 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers