Highlights

[CARLSBG] QoQ Quarter Result on 2017-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 17-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     43.17%    YoY -     7.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 429,938 423,507 412,142 502,636 434,643 393,305 395,825 5.65%
  QoQ % 1.52% 2.76% -18.00% 15.64% 10.51% -0.64% -
  Horiz. % 108.62% 106.99% 104.12% 126.98% 109.81% 99.36% 100.00%
PBT 67,978 55,337 83,474 88,003 81,229 57,942 66,612 1.36%
  QoQ % 22.84% -33.71% -5.15% 8.34% 40.19% -13.02% -
  Horiz. % 102.05% 83.07% 125.31% 132.11% 121.94% 86.98% 100.00%
Tax -15,469 -10,288 -17,177 -19,480 -32,543 -12,871 -13,744 8.18%
  QoQ % -50.36% 40.11% 11.82% 40.14% -152.84% 6.35% -
  Horiz. % 112.55% 74.85% 124.98% 141.73% 236.78% 93.65% 100.00%
NP 52,509 45,049 66,297 68,523 48,686 45,071 52,868 -0.45%
  QoQ % 16.56% -32.05% -3.25% 40.74% 8.02% -14.75% -
  Horiz. % 99.32% 85.21% 125.40% 129.61% 92.09% 85.25% 100.00%
NP to SH 50,006 42,847 60,923 67,389 47,068 43,609 51,361 -1.76%
  QoQ % 16.71% -29.67% -9.60% 43.17% 7.93% -15.09% -
  Horiz. % 97.36% 83.42% 118.62% 131.21% 91.64% 84.91% 100.00%
Tax Rate 22.76 % 18.59 % 20.58 % 22.14 % 40.06 % 22.21 % 20.63 % 6.75%
  QoQ % 22.43% -9.67% -7.05% -44.73% 80.37% 7.66% -
  Horiz. % 110.32% 90.11% 99.76% 107.32% 194.18% 107.66% 100.00%
Total Cost 377,429 378,458 345,845 434,113 385,957 348,234 342,957 6.57%
  QoQ % -0.27% 9.43% -20.33% 12.48% 10.83% 1.54% -
  Horiz. % 110.05% 110.35% 100.84% 126.58% 112.54% 101.54% 100.00%
Net Worth 311,862 262,943 256,828 397,472 330,207 290,460 241,540 18.52%
  QoQ % 18.60% 2.38% -35.38% 20.37% 13.68% 20.25% -
  Horiz. % 129.11% 108.86% 106.33% 164.56% 136.71% 120.25% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 235,425 - 30,574 - 204,851 - 15,287 515.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,540.00% 0.00% 200.00% 0.00% 1,340.00% 0.00% 100.00%
Div Payout % 470.80 % - % 50.19 % - % 435.22 % - % 29.76 % 527.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,581.99% 0.00% 168.65% 0.00% 1,462.43% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 311,862 262,943 256,828 397,472 330,207 290,460 241,540 18.52%
  QoQ % 18.60% 2.38% -35.38% 20.37% 13.68% 20.25% -
  Horiz. % 129.11% 108.86% 106.33% 164.56% 136.71% 120.25% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.21 % 10.64 % 16.09 % 13.63 % 11.20 % 11.46 % 13.36 % -5.81%
  QoQ % 14.76% -33.87% 18.05% 21.70% -2.27% -14.22% -
  Horiz. % 91.39% 79.64% 120.43% 102.02% 83.83% 85.78% 100.00%
ROE 16.03 % 16.30 % 23.72 % 16.95 % 14.25 % 15.01 % 21.26 % -17.12%
  QoQ % -1.66% -31.28% 39.94% 18.95% -5.06% -29.40% -
  Horiz. % 75.40% 76.67% 111.57% 79.73% 67.03% 70.60% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 140.62 138.52 134.80 164.40 142.16 128.64 129.46 5.65%
  QoQ % 1.52% 2.76% -18.00% 15.64% 10.51% -0.63% -
  Horiz. % 108.62% 107.00% 104.12% 126.99% 109.81% 99.37% 100.00%
EPS 16.36 14.01 19.93 22.04 15.39 14.26 16.80 -1.75%
  QoQ % 16.77% -29.70% -9.57% 43.21% 7.92% -15.12% -
  Horiz. % 97.38% 83.39% 118.63% 131.19% 91.61% 84.88% 100.00%
DPS 77.00 0.00 10.00 0.00 67.00 0.00 5.00 515.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,540.00% 0.00% 200.00% 0.00% 1,340.00% 0.00% 100.00%
NAPS 1.0200 0.8600 0.8400 1.3000 1.0800 0.9500 0.7900 18.52%
  QoQ % 18.60% 2.38% -35.38% 20.37% 13.68% 20.25% -
  Horiz. % 129.11% 108.86% 106.33% 164.56% 136.71% 120.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 140.62 138.52 134.80 164.40 142.16 128.64 129.46 5.65%
  QoQ % 1.52% 2.76% -18.00% 15.64% 10.51% -0.63% -
  Horiz. % 108.62% 107.00% 104.12% 126.99% 109.81% 99.37% 100.00%
EPS 16.36 14.01 19.93 22.04 15.39 14.26 16.80 -1.75%
  QoQ % 16.77% -29.70% -9.57% 43.21% 7.92% -15.12% -
  Horiz. % 97.38% 83.39% 118.63% 131.19% 91.61% 84.88% 100.00%
DPS 77.00 0.00 10.00 0.00 67.00 0.00 5.00 515.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,540.00% 0.00% 200.00% 0.00% 1,340.00% 0.00% 100.00%
NAPS 1.0200 0.8600 0.8400 1.3000 1.0800 0.9500 0.7900 18.52%
  QoQ % 18.60% 2.38% -35.38% 20.37% 13.68% 20.25% -
  Horiz. % 129.11% 108.86% 106.33% 164.56% 136.71% 120.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 15.3000 14.8400 15.0000 15.0000 13.9200 14.7000 13.2200 -
P/RPS 10.88 10.71 11.13 9.12 9.79 11.43 10.21 4.32%
  QoQ % 1.59% -3.77% 22.04% -6.84% -14.35% 11.95% -
  Horiz. % 106.56% 104.90% 109.01% 89.32% 95.89% 111.95% 100.00%
P/EPS 93.55 105.90 75.28 68.06 90.42 103.06 78.70 12.18%
  QoQ % -11.66% 40.67% 10.61% -24.73% -12.26% 30.95% -
  Horiz. % 118.87% 134.56% 95.65% 86.48% 114.89% 130.95% 100.00%
EY 1.07 0.94 1.33 1.47 1.11 0.97 1.27 -10.77%
  QoQ % 13.83% -29.32% -9.52% 32.43% 14.43% -23.62% -
  Horiz. % 84.25% 74.02% 104.72% 115.75% 87.40% 76.38% 100.00%
DY 5.03 0.00 0.67 0.00 4.81 0.00 0.38 456.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,323.68% 0.00% 176.32% 0.00% 1,265.79% 0.00% 100.00%
P/NAPS 15.00 17.26 17.86 11.54 12.89 15.47 16.73 -7.00%
  QoQ % -13.09% -3.36% 54.77% -10.47% -16.68% -7.53% -
  Horiz. % 89.66% 103.17% 106.75% 68.98% 77.05% 92.47% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 30/11/17 17/08/17 17/05/17 21/02/17 28/11/16 23/08/16 -
Price 16.6600 15.1600 14.7000 14.8000 14.7400 14.0000 14.9800 -
P/RPS 11.85 10.94 10.91 9.00 10.37 10.88 11.57 1.60%
  QoQ % 8.32% 0.27% 21.22% -13.21% -4.69% -5.96% -
  Horiz. % 102.42% 94.55% 94.30% 77.79% 89.63% 94.04% 100.00%
P/EPS 101.86 108.18 73.77 67.15 95.75 98.16 89.17 9.25%
  QoQ % -5.84% 46.64% 9.86% -29.87% -2.46% 10.08% -
  Horiz. % 114.23% 121.32% 82.73% 75.31% 107.38% 110.08% 100.00%
EY 0.98 0.92 1.36 1.49 1.04 1.02 1.12 -8.50%
  QoQ % 6.52% -32.35% -8.72% 43.27% 1.96% -8.93% -
  Horiz. % 87.50% 82.14% 121.43% 133.04% 92.86% 91.07% 100.00%
DY 4.62 0.00 0.68 0.00 4.55 0.00 0.33 478.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,400.00% 0.00% 206.06% 0.00% 1,378.79% 0.00% 100.00%
P/NAPS 16.33 17.63 17.50 11.38 13.65 14.74 18.96 -9.45%
  QoQ % -7.37% 0.74% 53.78% -16.63% -7.39% -22.26% -
  Horiz. % 86.13% 92.99% 92.30% 60.02% 71.99% 77.74% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS