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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

346  386  601  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.14-0.04 
 IRIS 0.31+0.03 
 INIX 0.27-0.015 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.08-0.005 
 MTOUCHE 0.055+0.005 
 CONNECT 0.155+0.015 
 BINTAI 0.57+0.035 
 ARMADA 0.265+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS