Highlights

[CARLSBG] QoQ TTM 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 -     6.72%    YoY -     25.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,208,316 2,158,865 2,093,795 1,982,344 1,886,632 1,817,369 1,814,057 14.00%
  QoQ % 2.29% 3.11% 5.62% 5.07% 3.81% 0.18% -
  Horiz. % 121.73% 119.01% 115.42% 109.28% 104.00% 100.18% 100.00%
PBT 377,657 372,164 370,590 361,267 340,986 311,636 311,282 13.74%
  QoQ % 1.48% 0.42% 2.58% 5.95% 9.42% 0.11% -
  Horiz. % 121.32% 119.56% 119.05% 116.06% 109.54% 100.11% 100.00%
Tax -79,031 -77,650 -77,134 -74,503 -71,886 -65,149 -64,857 14.07%
  QoQ % -1.78% -0.67% -3.53% -3.64% -10.34% -0.45% -
  Horiz. % 121.85% 119.72% 118.93% 114.87% 110.84% 100.45% 100.00%
NP 298,626 294,514 293,456 286,764 269,100 246,487 246,425 13.65%
  QoQ % 1.40% 0.36% 2.33% 6.56% 9.17% 0.03% -
  Horiz. % 121.18% 119.51% 119.09% 116.37% 109.20% 100.03% 100.00%
NP to SH 289,490 285,285 283,941 277,161 259,719 237,587 234,599 15.03%
  QoQ % 1.47% 0.47% 2.45% 6.72% 9.32% 1.27% -
  Horiz. % 123.40% 121.61% 121.03% 118.14% 110.71% 101.27% 100.00%
Tax Rate 20.93 % 20.86 % 20.81 % 20.62 % 21.08 % 20.91 % 20.84 % 0.29%
  QoQ % 0.34% 0.24% 0.92% -2.18% 0.81% 0.34% -
  Horiz. % 100.43% 100.10% 99.86% 98.94% 101.15% 100.34% 100.00%
Total Cost 1,909,690 1,864,351 1,800,339 1,695,580 1,617,532 1,570,882 1,567,632 14.05%
  QoQ % 2.43% 3.56% 6.18% 4.83% 2.97% 0.21% -
  Horiz. % 121.82% 118.93% 114.84% 108.16% 103.18% 100.21% 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 314,614 311,557 310,334 305,747 393,497 344,577 327,150 -2.57%
  QoQ % 0.98% 0.39% 1.50% -22.30% 14.20% 5.33% -
  Horiz. % 96.17% 95.23% 94.86% 93.46% 120.28% 105.33% 100.00%
Div Payout % 108.68 % 109.21 % 109.30 % 110.31 % 151.51 % 145.03 % 139.45 % -15.30%
  QoQ % -0.49% -0.08% -0.92% -27.19% 4.47% 4.00% -
  Horiz. % 77.93% 78.31% 78.38% 79.10% 108.65% 104.00% 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 13.52 % 13.64 % 14.02 % 14.47 % 14.26 % 13.56 % 13.58 % -0.29%
  QoQ % -0.88% -2.71% -3.11% 1.47% 5.16% -0.15% -
  Horiz. % 99.56% 100.44% 103.24% 106.55% 105.01% 99.85% 100.00%
ROE 205.83 % 227.58 % 127.22 % 153.64 % 157.31 % 146.62 % 60.42 % 126.24%
  QoQ % -9.56% 78.89% -17.20% -2.33% 7.29% 142.67% -
  Horiz. % 340.67% 376.66% 210.56% 254.29% 260.36% 242.67% 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 722.27 706.09 684.81 648.36 617.05 594.40 593.32 14.00%
  QoQ % 2.29% 3.11% 5.62% 5.07% 3.81% 0.18% -
  Horiz. % 121.73% 119.01% 115.42% 109.28% 104.00% 100.18% 100.00%
EPS 94.68 93.31 92.87 90.65 84.95 77.71 76.73 15.03%
  QoQ % 1.47% 0.47% 2.45% 6.71% 9.32% 1.28% -
  Horiz. % 123.39% 121.61% 121.03% 118.14% 110.71% 101.28% 100.00%
DPS 102.90 101.90 101.50 100.00 128.70 112.70 107.00 -2.57%
  QoQ % 0.98% 0.39% 1.50% -22.30% 14.20% 5.33% -
  Horiz. % 96.17% 95.23% 94.86% 93.46% 120.28% 105.33% 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 722.27 706.09 684.81 648.36 617.05 594.40 593.32 14.00%
  QoQ % 2.29% 3.11% 5.62% 5.07% 3.81% 0.18% -
  Horiz. % 121.73% 119.01% 115.42% 109.28% 104.00% 100.18% 100.00%
EPS 94.68 93.31 92.87 90.65 84.95 77.71 76.73 15.03%
  QoQ % 1.47% 0.47% 2.45% 6.71% 9.32% 1.28% -
  Horiz. % 123.39% 121.61% 121.03% 118.14% 110.71% 101.28% 100.00%
DPS 102.90 101.90 101.50 100.00 128.70 112.70 107.00 -2.57%
  QoQ % 0.98% 0.39% 1.50% -22.30% 14.20% 5.33% -
  Horiz. % 96.17% 95.23% 94.86% 93.46% 120.28% 105.33% 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 3.64 3.63 3.90 3.04 3.24 3.25 3.18 9.42%
  QoQ % 0.28% -6.92% 28.29% -6.17% -0.31% 2.20% -
  Horiz. % 114.47% 114.15% 122.64% 95.60% 101.89% 102.20% 100.00%
P/EPS 27.73 27.50 28.79 21.71 23.54 24.84 24.61 8.27%
  QoQ % 0.84% -4.48% 32.61% -7.77% -5.23% 0.93% -
  Horiz. % 112.68% 111.74% 116.98% 88.22% 95.65% 100.93% 100.00%
EY 3.61 3.64 3.47 4.61 4.25 4.03 4.06 -7.53%
  QoQ % -0.82% 4.90% -24.73% 8.47% 5.46% -0.74% -
  Horiz. % 88.92% 89.66% 85.47% 113.55% 104.68% 99.26% 100.00%
DY 3.92 3.97 3.80 5.08 6.43 5.84 5.67 -21.80%
  QoQ % -1.26% 4.47% -25.20% -21.00% 10.10% 3.00% -
  Horiz. % 69.14% 70.02% 67.02% 89.59% 113.40% 103.00% 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 3.74 3.40 3.54 3.33 3.20 3.20 3.31 8.48%
  QoQ % 10.00% -3.95% 6.31% 4.06% 0.00% -3.32% -
  Horiz. % 112.99% 102.72% 106.95% 100.60% 96.68% 96.68% 100.00%
P/EPS 28.52 25.76 26.10 23.81 23.21 24.45 25.57 7.54%
  QoQ % 10.71% -1.30% 9.62% 2.59% -5.07% -4.38% -
  Horiz. % 111.54% 100.74% 102.07% 93.12% 90.77% 95.62% 100.00%
EY 3.51 3.88 3.83 4.20 4.31 4.09 3.91 -6.94%
  QoQ % -9.54% 1.31% -8.81% -2.55% 5.38% 4.60% -
  Horiz. % 89.77% 99.23% 97.95% 107.42% 110.23% 104.60% 100.00%
DY 3.81 4.24 4.19 4.63 6.53 5.93 5.45 -21.21%
  QoQ % -10.14% 1.19% -9.50% -29.10% 10.12% 8.81% -
  Horiz. % 69.91% 77.80% 76.88% 84.95% 119.82% 108.81% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers