Highlights

[CARLSBG] QoQ 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 -     3.80%    YoY -     34.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 542,221 480,524 659,921 525,650 492,770 415,454 548,470 -0.76%
  QoQ % 12.84% -27.18% 25.54% 6.67% 18.61% -24.25% -
  Horiz. % 98.86% 87.61% 120.32% 95.84% 89.84% 75.75% 100.00%
PBT 90,180 85,402 113,816 88,259 84,687 83,828 104,493 -9.35%
  QoQ % 5.59% -24.96% 28.96% 4.22% 1.02% -19.78% -
  Horiz. % 86.30% 81.73% 108.92% 84.46% 81.05% 80.22% 100.00%
Tax -18,406 -17,985 -24,554 -18,086 -17,025 -17,469 -21,923 -10.99%
  QoQ % -2.34% 26.75% -35.76% -6.23% 2.54% 20.32% -
  Horiz. % 83.96% 82.04% 112.00% 82.50% 77.66% 79.68% 100.00%
NP 71,774 67,417 89,262 70,173 67,662 66,359 82,570 -8.91%
  QoQ % 6.46% -24.47% 27.20% 3.71% 1.96% -19.63% -
  Horiz. % 86.93% 81.65% 108.10% 84.99% 81.95% 80.37% 100.00%
NP to SH 69,184 65,255 87,603 67,448 64,979 63,911 80,823 -9.84%
  QoQ % 6.02% -25.51% 29.88% 3.80% 1.67% -20.92% -
  Horiz. % 85.60% 80.74% 108.39% 83.45% 80.40% 79.08% 100.00%
Tax Rate 20.41 % 21.06 % 21.57 % 20.49 % 20.10 % 20.84 % 20.98 % -1.82%
  QoQ % -3.09% -2.36% 5.27% 1.94% -3.55% -0.67% -
  Horiz. % 97.28% 100.38% 102.81% 97.66% 95.81% 99.33% 100.00%
Total Cost 470,447 413,107 570,659 455,477 425,108 349,095 465,900 0.65%
  QoQ % 13.88% -27.61% 25.29% 7.14% 21.77% -25.07% -
  Horiz. % 100.98% 88.67% 122.49% 97.76% 91.24% 74.93% 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 51,977 49,225 65,735 147,676 48,919 48,002 61,149 -10.26%
  QoQ % 5.59% -25.12% -55.49% 201.88% 1.91% -21.50% -
  Horiz. % 85.00% 80.50% 107.50% 241.50% 80.00% 78.50% 100.00%
Div Payout % 75.13 % 75.44 % 75.04 % 218.95 % 75.29 % 75.11 % 75.66 % -0.47%
  QoQ % -0.41% 0.53% -65.73% 190.81% 0.24% -0.73% -
  Horiz. % 99.30% 99.71% 99.18% 289.39% 99.51% 99.27% 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 13.24 % 14.03 % 13.53 % 13.35 % 13.73 % 15.97 % 15.05 % -8.18%
  QoQ % -5.63% 3.70% 1.35% -2.77% -14.03% 6.11% -
  Horiz. % 87.97% 93.22% 89.90% 88.70% 91.23% 106.11% 100.00%
ROE 49.19 % 52.06 % 39.25 % 37.39 % 39.36 % 39.44 % 20.81 % 77.35%
  QoQ % -5.51% 32.64% 4.97% -5.01% -0.20% 89.52% -
  Horiz. % 236.38% 250.17% 188.61% 179.67% 189.14% 189.52% 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 177.34 157.16 215.84 171.92 161.17 135.88 179.39 -0.76%
  QoQ % 12.84% -27.19% 25.55% 6.67% 18.61% -24.25% -
  Horiz. % 98.86% 87.61% 120.32% 95.84% 89.84% 75.75% 100.00%
EPS 22.63 21.34 28.65 22.06 21.25 20.90 26.43 -9.82%
  QoQ % 6.04% -25.51% 29.87% 3.81% 1.67% -20.92% -
  Horiz. % 85.62% 80.74% 108.40% 83.47% 80.40% 79.08% 100.00%
DPS 17.00 16.10 21.50 48.30 16.00 15.70 20.00 -10.26%
  QoQ % 5.59% -25.12% -55.49% 201.88% 1.91% -21.50% -
  Horiz. % 85.00% 80.50% 107.50% 241.50% 80.00% 78.50% 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 177.34 157.16 215.84 171.92 161.17 135.88 179.39 -0.76%
  QoQ % 12.84% -27.19% 25.55% 6.67% 18.61% -24.25% -
  Horiz. % 98.86% 87.61% 120.32% 95.84% 89.84% 75.75% 100.00%
EPS 22.63 21.34 28.65 22.06 21.25 20.90 26.43 -9.82%
  QoQ % 6.04% -25.51% 29.87% 3.81% 1.67% -20.92% -
  Horiz. % 85.62% 80.74% 108.40% 83.47% 80.40% 79.08% 100.00%
DPS 17.00 16.10 21.50 48.30 16.00 15.70 20.00 -10.26%
  QoQ % 5.59% -25.12% -55.49% 201.88% 1.91% -21.50% -
  Horiz. % 85.00% 80.50% 107.50% 241.50% 80.00% 78.50% 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 14.81 16.33 12.39 11.45 12.41 14.20 10.52 25.58%
  QoQ % -9.31% 31.80% 8.21% -7.74% -12.61% 34.98% -
  Horiz. % 140.78% 155.23% 117.78% 108.84% 117.97% 134.98% 100.00%
P/EPS 116.05 120.23 93.33 89.21 94.11 92.33 71.42 38.17%
  QoQ % -3.48% 28.82% 4.62% -5.21% 1.93% 29.28% -
  Horiz. % 162.49% 168.34% 130.68% 124.91% 131.77% 129.28% 100.00%
EY 0.86 0.83 1.07 1.12 1.06 1.08 1.40 -27.72%
  QoQ % 3.61% -22.43% -4.46% 5.66% -1.85% -22.86% -
  Horiz. % 61.43% 59.29% 76.43% 80.00% 75.71% 77.14% 100.00%
DY 0.65 0.63 0.80 2.45 0.80 0.81 1.06 -27.80%
  QoQ % 3.17% -21.25% -67.35% 206.25% -1.23% -23.58% -
  Horiz. % 61.32% 59.43% 75.47% 231.13% 75.47% 76.42% 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 15.22 15.30 11.23 12.55 12.24 13.98 10.94 24.60%
  QoQ % -0.52% 36.24% -10.52% 2.53% -12.45% 27.79% -
  Horiz. % 139.12% 139.85% 102.65% 114.72% 111.88% 127.79% 100.00%
P/EPS 119.32 112.64 84.60 97.82 92.79 90.90 74.22 37.19%
  QoQ % 5.93% 33.14% -13.51% 5.42% 2.08% 22.47% -
  Horiz. % 160.77% 151.77% 113.99% 131.80% 125.02% 122.47% 100.00%
EY 0.84 0.89 1.18 1.02 1.08 1.10 1.35 -27.10%
  QoQ % -5.62% -24.58% 15.69% -5.56% -1.82% -18.52% -
  Horiz. % 62.22% 65.93% 87.41% 75.56% 80.00% 81.48% 100.00%
DY 0.63 0.67 0.89 2.24 0.81 0.83 1.02 -27.45%
  QoQ % -5.97% -24.72% -60.27% 176.54% -2.41% -18.63% -
  Horiz. % 61.76% 65.69% 87.25% 219.61% 79.41% 81.37% 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.
 


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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
7. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers