Highlights

[CARLSBG] QoQ TTM Result on 2018-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 17-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     6.07%    YoY -     12.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,982,344 1,886,632 1,817,369 1,814,057 1,768,223 1,772,928 1,742,726 8.94%
  QoQ % 5.07% 3.81% 0.18% 2.59% -0.27% 1.73% -
  Horiz. % 113.75% 108.26% 104.28% 104.09% 101.46% 101.73% 100.00%
PBT 361,267 340,986 311,636 311,282 294,792 308,043 310,648 10.56%
  QoQ % 5.95% 9.42% 0.11% 5.59% -4.30% -0.84% -
  Horiz. % 116.29% 109.77% 100.32% 100.20% 94.90% 99.16% 100.00%
Tax -74,503 -71,886 -65,149 -64,857 -62,414 -79,488 -82,071 -6.23%
  QoQ % -3.64% -10.34% -0.45% -3.91% 21.48% 3.15% -
  Horiz. % 90.78% 87.59% 79.38% 79.03% 76.05% 96.85% 100.00%
NP 286,764 269,100 246,487 246,425 232,378 228,555 228,577 16.27%
  QoQ % 6.56% 9.17% 0.03% 6.04% 1.67% -0.01% -
  Horiz. % 125.46% 117.73% 107.84% 107.81% 101.66% 99.99% 100.00%
NP to SH 277,161 259,719 237,587 234,599 221,165 218,227 218,989 16.96%
  QoQ % 6.72% 9.32% 1.27% 6.07% 1.35% -0.35% -
  Horiz. % 126.56% 118.60% 108.49% 107.13% 100.99% 99.65% 100.00%
Tax Rate 20.62 % 21.08 % 20.91 % 20.84 % 21.17 % 25.80 % 26.42 % -15.19%
  QoQ % -2.18% 0.81% 0.34% -1.56% -17.95% -2.35% -
  Horiz. % 78.05% 79.79% 79.14% 78.88% 80.13% 97.65% 100.00%
Total Cost 1,695,580 1,617,532 1,570,882 1,567,632 1,535,845 1,544,373 1,514,149 7.81%
  QoQ % 4.83% 2.97% 0.21% 2.07% -0.55% 2.00% -
  Horiz. % 111.98% 106.83% 103.75% 103.53% 101.43% 102.00% 100.00%
Net Worth 180,391 165,103 162,046 388,299 311,862 262,943 256,828 -20.93%
  QoQ % 9.26% 1.89% -58.27% 24.51% 18.60% 2.38% -
  Horiz. % 70.24% 64.29% 63.10% 151.19% 121.43% 102.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 305,747 393,497 344,577 327,150 266,000 235,425 235,425 18.98%
  QoQ % -22.30% 14.20% 5.33% 22.99% 12.99% 0.00% -
  Horiz. % 129.87% 167.14% 146.36% 138.96% 112.99% 100.00% 100.00%
Div Payout % 110.31 % 151.51 % 145.03 % 139.45 % 120.27 % 107.88 % 107.51 % 1.72%
  QoQ % -27.19% 4.47% 4.00% 15.95% 11.48% 0.34% -
  Horiz. % 102.60% 140.93% 134.90% 129.71% 111.87% 100.34% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 180,391 165,103 162,046 388,299 311,862 262,943 256,828 -20.93%
  QoQ % 9.26% 1.89% -58.27% 24.51% 18.60% 2.38% -
  Horiz. % 70.24% 64.29% 63.10% 151.19% 121.43% 102.38% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.47 % 14.26 % 13.56 % 13.58 % 13.14 % 12.89 % 13.12 % 6.73%
  QoQ % 1.47% 5.16% -0.15% 3.35% 1.94% -1.75% -
  Horiz. % 110.29% 108.69% 103.35% 103.51% 100.15% 98.25% 100.00%
ROE 153.64 % 157.31 % 146.62 % 60.42 % 70.92 % 82.99 % 85.27 % 47.91%
  QoQ % -2.33% 7.29% 142.67% -14.81% -14.54% -2.67% -
  Horiz. % 180.18% 184.48% 171.95% 70.86% 83.17% 97.33% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 648.36 617.05 594.40 593.32 578.33 579.87 569.99 8.94%
  QoQ % 5.07% 3.81% 0.18% 2.59% -0.27% 1.73% -
  Horiz. % 113.75% 108.26% 104.28% 104.09% 101.46% 101.73% 100.00%
EPS 90.65 84.95 77.71 76.73 72.34 71.37 71.62 16.96%
  QoQ % 6.71% 9.32% 1.28% 6.07% 1.36% -0.35% -
  Horiz. % 126.57% 118.61% 108.50% 107.13% 101.01% 99.65% 100.00%
DPS 100.00 128.70 112.70 107.00 87.00 77.00 77.00 18.98%
  QoQ % -22.30% 14.20% 5.33% 22.99% 12.99% 0.00% -
  Horiz. % 129.87% 167.14% 146.36% 138.96% 112.99% 100.00% 100.00%
NAPS 0.5900 0.5400 0.5300 1.2700 1.0200 0.8600 0.8400 -20.93%
  QoQ % 9.26% 1.89% -58.27% 24.51% 18.60% 2.38% -
  Horiz. % 70.24% 64.29% 63.10% 151.19% 121.43% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 648.36 617.05 594.40 593.32 578.33 579.87 569.99 8.94%
  QoQ % 5.07% 3.81% 0.18% 2.59% -0.27% 1.73% -
  Horiz. % 113.75% 108.26% 104.28% 104.09% 101.46% 101.73% 100.00%
EPS 90.65 84.95 77.71 76.73 72.34 71.37 71.62 16.96%
  QoQ % 6.71% 9.32% 1.28% 6.07% 1.36% -0.35% -
  Horiz. % 126.57% 118.61% 108.50% 107.13% 101.01% 99.65% 100.00%
DPS 100.00 128.70 112.70 107.00 87.00 77.00 77.00 18.98%
  QoQ % -22.30% 14.20% 5.33% 22.99% 12.99% 0.00% -
  Horiz. % 129.87% 167.14% 146.36% 138.96% 112.99% 100.00% 100.00%
NAPS 0.5900 0.5400 0.5300 1.2700 1.0200 0.8600 0.8400 -20.93%
  QoQ % 9.26% 1.89% -58.27% 24.51% 18.60% 2.38% -
  Horiz. % 70.24% 64.29% 63.10% 151.19% 121.43% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 19.6800 20.0000 19.3000 18.8800 15.3000 14.8400 15.0000 -
P/RPS 3.04 3.24 3.25 3.18 2.65 2.56 2.63 10.11%
  QoQ % -6.17% -0.31% 2.20% 20.00% 3.52% -2.66% -
  Horiz. % 115.59% 123.19% 123.57% 120.91% 100.76% 97.34% 100.00%
P/EPS 21.71 23.54 24.84 24.61 21.15 20.79 20.94 2.43%
  QoQ % -7.77% -5.23% 0.93% 16.36% 1.73% -0.72% -
  Horiz. % 103.68% 112.42% 118.62% 117.53% 101.00% 99.28% 100.00%
EY 4.61 4.25 4.03 4.06 4.73 4.81 4.77 -2.24%
  QoQ % 8.47% 5.46% -0.74% -14.16% -1.66% 0.84% -
  Horiz. % 96.65% 89.10% 84.49% 85.12% 99.16% 100.84% 100.00%
DY 5.08 6.43 5.84 5.67 5.69 5.19 5.13 -0.65%
  QoQ % -21.00% 10.10% 3.00% -0.35% 9.63% 1.17% -
  Horiz. % 99.03% 125.34% 113.84% 110.53% 110.92% 101.17% 100.00%
P/NAPS 33.36 37.04 36.42 14.87 15.00 17.26 17.86 51.50%
  QoQ % -9.94% 1.70% 144.92% -0.87% -13.09% -3.36% -
  Horiz. % 186.79% 207.39% 203.92% 83.26% 83.99% 96.64% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 14/02/19 30/11/18 16/08/18 17/05/18 14/02/18 30/11/17 17/08/17 -
Price 21.5800 19.7200 19.0000 19.6200 16.6600 15.1600 14.7000 -
P/RPS 3.33 3.20 3.20 3.31 2.88 2.61 2.58 18.49%
  QoQ % 4.06% 0.00% -3.32% 14.93% 10.34% 1.16% -
  Horiz. % 129.07% 124.03% 124.03% 128.29% 111.63% 101.16% 100.00%
P/EPS 23.81 23.21 24.45 25.57 23.03 21.24 20.52 10.39%
  QoQ % 2.59% -5.07% -4.38% 11.03% 8.43% 3.51% -
  Horiz. % 116.03% 113.11% 119.15% 124.61% 112.23% 103.51% 100.00%
EY 4.20 4.31 4.09 3.91 4.34 4.71 4.87 -9.37%
  QoQ % -2.55% 5.38% 4.60% -9.91% -7.86% -3.29% -
  Horiz. % 86.24% 88.50% 83.98% 80.29% 89.12% 96.71% 100.00%
DY 4.63 6.53 5.93 5.45 5.22 5.08 5.24 -7.90%
  QoQ % -29.10% 10.12% 8.81% 4.41% 2.76% -3.05% -
  Horiz. % 88.36% 124.62% 113.17% 104.01% 99.62% 96.95% 100.00%
P/NAPS 36.58 36.52 35.85 15.45 16.33 17.63 17.50 63.26%
  QoQ % 0.16% 1.87% 132.04% -5.39% -7.37% 0.74% -
  Horiz. % 209.03% 208.69% 204.86% 88.29% 93.31% 100.74% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS