Highlights

[CARLSBG] QoQ Quarter Result on 2017-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -29.67%    YoY -     -1.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 415,454 548,470 429,938 423,507 412,142 502,636 434,643 -2.97%
  QoQ % -24.25% 27.57% 1.52% 2.76% -18.00% 15.64% -
  Horiz. % 95.59% 126.19% 98.92% 97.44% 94.82% 115.64% 100.00%
PBT 83,828 104,493 67,978 55,337 83,474 88,003 81,229 2.13%
  QoQ % -19.78% 53.72% 22.84% -33.71% -5.15% 8.34% -
  Horiz. % 103.20% 128.64% 83.69% 68.12% 102.76% 108.34% 100.00%
Tax -17,469 -21,923 -15,469 -10,288 -17,177 -19,480 -32,543 -34.03%
  QoQ % 20.32% -41.72% -50.36% 40.11% 11.82% 40.14% -
  Horiz. % 53.68% 67.37% 47.53% 31.61% 52.78% 59.86% 100.00%
NP 66,359 82,570 52,509 45,049 66,297 68,523 48,686 23.00%
  QoQ % -19.63% 57.25% 16.56% -32.05% -3.25% 40.74% -
  Horiz. % 136.30% 169.60% 107.85% 92.53% 136.17% 140.74% 100.00%
NP to SH 63,911 80,823 50,006 42,847 60,923 67,389 47,068 22.69%
  QoQ % -20.92% 61.63% 16.71% -29.67% -9.60% 43.17% -
  Horiz. % 135.78% 171.72% 106.24% 91.03% 129.44% 143.17% 100.00%
Tax Rate 20.84 % 20.98 % 22.76 % 18.59 % 20.58 % 22.14 % 40.06 % -35.39%
  QoQ % -0.67% -7.82% 22.43% -9.67% -7.05% -44.73% -
  Horiz. % 52.02% 52.37% 56.81% 46.41% 51.37% 55.27% 100.00%
Total Cost 349,095 465,900 377,429 378,458 345,845 434,113 385,957 -6.49%
  QoQ % -25.07% 23.44% -0.27% 9.43% -20.33% 12.48% -
  Horiz. % 90.45% 120.71% 97.79% 98.06% 89.61% 112.48% 100.00%
Net Worth 162,046 388,299 311,862 262,943 256,828 397,472 330,207 -37.87%
  QoQ % -58.27% 24.51% 18.60% 2.38% -35.38% 20.37% -
  Horiz. % 49.07% 117.59% 94.44% 79.63% 77.78% 120.37% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 48,002 61,149 235,425 - 30,574 - 204,851 -62.09%
  QoQ % -21.50% -74.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.43% 29.85% 114.93% 0.00% 14.93% 0.00% 100.00%
Div Payout % 75.11 % 75.66 % 470.80 % - % 50.19 % - % 435.22 % -69.10%
  QoQ % -0.73% -83.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.26% 17.38% 108.18% 0.00% 11.53% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 162,046 388,299 311,862 262,943 256,828 397,472 330,207 -37.87%
  QoQ % -58.27% 24.51% 18.60% 2.38% -35.38% 20.37% -
  Horiz. % 49.07% 117.59% 94.44% 79.63% 77.78% 120.37% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.97 % 15.05 % 12.21 % 10.64 % 16.09 % 13.63 % 11.20 % 26.77%
  QoQ % 6.11% 23.26% 14.76% -33.87% 18.05% 21.70% -
  Horiz. % 142.59% 134.38% 109.02% 95.00% 143.66% 121.70% 100.00%
ROE 39.44 % 20.81 % 16.03 % 16.30 % 23.72 % 16.95 % 14.25 % 97.50%
  QoQ % 89.52% 29.82% -1.66% -31.28% 39.94% 18.95% -
  Horiz. % 276.77% 146.04% 112.49% 114.39% 166.46% 118.95% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 135.88 179.39 140.62 138.52 134.80 164.40 142.16 -2.98%
  QoQ % -24.25% 27.57% 1.52% 2.76% -18.00% 15.64% -
  Horiz. % 95.58% 126.19% 98.92% 97.44% 94.82% 115.64% 100.00%
EPS 20.90 26.43 16.36 14.01 19.93 22.04 15.39 22.70%
  QoQ % -20.92% 61.55% 16.77% -29.70% -9.57% 43.21% -
  Horiz. % 135.80% 171.73% 106.30% 91.03% 129.50% 143.21% 100.00%
DPS 15.70 20.00 77.00 0.00 10.00 0.00 67.00 -62.09%
  QoQ % -21.50% -74.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.43% 29.85% 114.93% 0.00% 14.93% 0.00% 100.00%
NAPS 0.5300 1.2700 1.0200 0.8600 0.8400 1.3000 1.0800 -37.87%
  QoQ % -58.27% 24.51% 18.60% 2.38% -35.38% 20.37% -
  Horiz. % 49.07% 117.59% 94.44% 79.63% 77.78% 120.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 135.88 179.39 140.62 138.52 134.80 164.40 142.16 -2.98%
  QoQ % -24.25% 27.57% 1.52% 2.76% -18.00% 15.64% -
  Horiz. % 95.58% 126.19% 98.92% 97.44% 94.82% 115.64% 100.00%
EPS 20.90 26.43 16.36 14.01 19.93 22.04 15.39 22.70%
  QoQ % -20.92% 61.55% 16.77% -29.70% -9.57% 43.21% -
  Horiz. % 135.80% 171.73% 106.30% 91.03% 129.50% 143.21% 100.00%
DPS 15.70 20.00 77.00 0.00 10.00 0.00 67.00 -62.09%
  QoQ % -21.50% -74.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.43% 29.85% 114.93% 0.00% 14.93% 0.00% 100.00%
NAPS 0.5300 1.2700 1.0200 0.8600 0.8400 1.3000 1.0800 -37.87%
  QoQ % -58.27% 24.51% 18.60% 2.38% -35.38% 20.37% -
  Horiz. % 49.07% 117.59% 94.44% 79.63% 77.78% 120.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 19.3000 18.8800 15.3000 14.8400 15.0000 15.0000 13.9200 -
P/RPS 14.20 10.52 10.88 10.71 11.13 9.12 9.79 28.22%
  QoQ % 34.98% -3.31% 1.59% -3.77% 22.04% -6.84% -
  Horiz. % 145.05% 107.46% 111.13% 109.40% 113.69% 93.16% 100.00%
P/EPS 92.33 71.42 93.55 105.90 75.28 68.06 90.42 1.41%
  QoQ % 29.28% -23.66% -11.66% 40.67% 10.61% -24.73% -
  Horiz. % 102.11% 78.99% 103.46% 117.12% 83.26% 75.27% 100.00%
EY 1.08 1.40 1.07 0.94 1.33 1.47 1.11 -1.81%
  QoQ % -22.86% 30.84% 13.83% -29.32% -9.52% 32.43% -
  Horiz. % 97.30% 126.13% 96.40% 84.68% 119.82% 132.43% 100.00%
DY 0.81 1.06 5.03 0.00 0.67 0.00 4.81 -69.60%
  QoQ % -23.58% -78.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.84% 22.04% 104.57% 0.00% 13.93% 0.00% 100.00%
P/NAPS 36.42 14.87 15.00 17.26 17.86 11.54 12.89 100.24%
  QoQ % 144.92% -0.87% -13.09% -3.36% 54.77% -10.47% -
  Horiz. % 282.54% 115.36% 116.37% 133.90% 138.56% 89.53% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 17/05/18 14/02/18 30/11/17 17/08/17 17/05/17 21/02/17 -
Price 19.0000 19.6200 16.6600 15.1600 14.7000 14.8000 14.7400 -
P/RPS 13.98 10.94 11.85 10.94 10.91 9.00 10.37 22.10%
  QoQ % 27.79% -7.68% 8.32% 0.27% 21.22% -13.21% -
  Horiz. % 134.81% 105.50% 114.27% 105.50% 105.21% 86.79% 100.00%
P/EPS 90.90 74.22 101.86 108.18 73.77 67.15 95.75 -3.42%
  QoQ % 22.47% -27.14% -5.84% 46.64% 9.86% -29.87% -
  Horiz. % 94.93% 77.51% 106.38% 112.98% 77.04% 70.13% 100.00%
EY 1.10 1.35 0.98 0.92 1.36 1.49 1.04 3.82%
  QoQ % -18.52% 37.76% 6.52% -32.35% -8.72% 43.27% -
  Horiz. % 105.77% 129.81% 94.23% 88.46% 130.77% 143.27% 100.00%
DY 0.83 1.02 4.62 0.00 0.68 0.00 4.55 -67.94%
  QoQ % -18.63% -77.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.24% 22.42% 101.54% 0.00% 14.95% 0.00% 100.00%
P/NAPS 35.85 15.45 16.33 17.63 17.50 11.38 13.65 90.69%
  QoQ % 132.04% -5.39% -7.37% 0.74% 53.78% -16.63% -
  Horiz. % 262.64% 113.19% 119.63% 129.16% 128.21% 83.37% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers