Highlights

[CARLSBG] YoY Annual (Unaudited) Result on 2017-12-31 [#4]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend YoY -     7.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,256,581 1,982,342 1,768,223 1,679,494 1,659,945 1,635,096 1,555,149 6.40%
  YoY % 13.83% 12.11% 5.28% 1.18% 1.52% 5.14% -
  Horiz. % 145.10% 127.47% 113.70% 108.00% 106.74% 105.14% 100.00%
PBT 382,237 361,260 294,792 283,843 283,632 274,252 236,429 8.33%
  YoY % 5.81% 22.55% 3.86% 0.07% 3.42% 16.00% -
  Horiz. % 161.67% 152.80% 124.69% 120.05% 119.96% 116.00% 100.00%
Tax -81,853 -74,503 -62,414 -73,178 -63,394 -57,331 -49,809 8.63%
  YoY % -9.87% -19.37% 14.71% -15.43% -10.58% -15.10% -
  Horiz. % 164.33% 149.58% 125.31% 146.92% 127.27% 115.10% 100.00%
NP 300,384 286,757 232,378 210,665 220,238 216,921 186,620 8.25%
  YoY % 4.75% 23.40% 10.31% -4.35% 1.53% 16.24% -
  Horiz. % 160.96% 153.66% 124.52% 112.88% 118.01% 116.24% 100.00%
NP to SH 291,024 277,154 221,165 204,978 215,913 211,582 183,925 7.94%
  YoY % 5.00% 25.32% 7.90% -5.06% 2.05% 15.04% -
  Horiz. % 158.23% 150.69% 120.25% 111.45% 117.39% 115.04% 100.00%
Tax Rate 21.41 % 20.62 % 21.17 % 25.78 % 22.35 % 20.90 % 21.07 % 0.27%
  YoY % 3.83% -2.60% -17.88% 15.35% 6.94% -0.81% -
  Horiz. % 101.61% 97.86% 100.47% 122.35% 106.07% 99.19% 100.00%
Total Cost 1,956,197 1,695,585 1,535,845 1,468,829 1,439,707 1,418,175 1,368,529 6.13%
  YoY % 15.37% 10.40% 4.56% 2.02% 1.52% 3.63% -
  Horiz. % 142.94% 123.90% 112.23% 107.33% 105.20% 103.63% 100.00%
Net Worth 155,931 180,391 311,862 330,207 342,427 330,207 284,345 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.57% 3.70% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.43% 116.13% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 305,748 305,748 266,000 220,138 220,132 217,081 186,506 8.58%
  YoY % 0.00% 14.94% 20.83% 0.00% 1.41% 16.39% -
  Horiz. % 163.93% 163.93% 142.62% 118.03% 118.03% 116.39% 100.00%
Div Payout % 105.06 % 110.32 % 120.27 % 107.40 % 101.95 % 102.60 % 101.40 % 0.59%
  YoY % -4.77% -8.27% 11.98% 5.35% -0.63% 1.18% -
  Horiz. % 103.61% 108.80% 118.61% 105.92% 100.54% 101.18% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 155,931 180,391 311,862 330,207 342,427 330,207 284,345 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.57% 3.70% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.43% 116.13% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,739 305,748 305,748 -
  YoY % 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.31 % 14.47 % 13.14 % 12.54 % 13.27 % 13.27 % 12.00 % 1.74%
  YoY % -8.02% 10.12% 4.78% -5.50% 0.00% 10.58% -
  Horiz. % 110.92% 120.58% 109.50% 104.50% 110.58% 110.58% 100.00%
ROE 186.64 % 153.64 % 70.92 % 62.08 % 63.05 % 64.08 % 64.68 % 19.31%
  YoY % 21.48% 116.64% 14.24% -1.54% -1.61% -0.93% -
  Horiz. % 288.56% 237.54% 109.65% 95.98% 97.48% 99.07% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 738.05 648.36 578.33 549.31 542.93 534.79 508.64 6.40%
  YoY % 13.83% 12.11% 5.28% 1.18% 1.52% 5.14% -
  Horiz. % 145.10% 127.47% 113.70% 108.00% 106.74% 105.14% 100.00%
EPS 95.18 90.65 72.34 67.04 70.62 69.20 60.16 7.94%
  YoY % 5.00% 25.31% 7.91% -5.07% 2.05% 15.03% -
  Horiz. % 158.21% 150.68% 120.25% 111.44% 117.39% 115.03% 100.00%
DPS 100.00 100.00 87.00 72.00 72.00 71.00 61.00 8.58%
  YoY % 0.00% 14.94% 20.83% 0.00% 1.41% 16.39% -
  Horiz. % 163.93% 163.93% 142.62% 118.03% 118.03% 116.39% 100.00%
NAPS 0.5100 0.5900 1.0200 1.0800 1.1200 1.0800 0.9300 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.57% 3.70% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.43% 116.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 738.05 648.36 578.33 549.31 542.91 534.79 508.64 6.40%
  YoY % 13.83% 12.11% 5.28% 1.18% 1.52% 5.14% -
  Horiz. % 145.10% 127.47% 113.70% 108.00% 106.74% 105.14% 100.00%
EPS 95.18 90.65 72.34 67.04 70.62 69.20 60.16 7.94%
  YoY % 5.00% 25.31% 7.91% -5.07% 2.05% 15.03% -
  Horiz. % 158.21% 150.68% 120.25% 111.44% 117.39% 115.03% 100.00%
DPS 100.00 100.00 87.00 72.00 72.00 71.00 61.00 8.58%
  YoY % 0.00% 14.94% 20.83% 0.00% 1.41% 16.39% -
  Horiz. % 163.93% 163.93% 142.62% 118.03% 118.03% 116.39% 100.00%
NAPS 0.5100 0.5900 1.0200 1.0800 1.1200 1.0800 0.9300 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.57% 3.70% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.43% 116.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 29.4000 19.6800 15.3000 13.9200 11.7000 11.7400 12.1800 -
P/RPS 3.98 3.04 2.65 2.53 2.15 2.20 2.39 8.87%
  YoY % 30.92% 14.72% 4.74% 17.67% -2.27% -7.95% -
  Horiz. % 166.53% 127.20% 110.88% 105.86% 89.96% 92.05% 100.00%
P/EPS 30.89 21.71 21.15 20.76 16.57 16.96 20.25 7.29%
  YoY % 42.28% 2.65% 1.88% 25.29% -2.30% -16.25% -
  Horiz. % 152.54% 107.21% 104.44% 102.52% 81.83% 83.75% 100.00%
EY 3.24 4.61 4.73 4.82 6.04 5.89 4.94 -6.79%
  YoY % -29.72% -2.54% -1.87% -20.20% 2.55% 19.23% -
  Horiz. % 65.59% 93.32% 95.75% 97.57% 122.27% 119.23% 100.00%
DY 3.40 5.08 5.69 5.17 6.15 6.05 5.01 -6.25%
  YoY % -33.07% -10.72% 10.06% -15.93% 1.65% 20.76% -
  Horiz. % 67.86% 101.40% 113.57% 103.19% 122.75% 120.76% 100.00%
P/NAPS 57.65 33.36 15.00 12.89 10.45 10.87 13.10 28.00%
  YoY % 72.81% 122.40% 16.37% 23.35% -3.86% -17.02% -
  Horiz. % 440.08% 254.66% 114.50% 98.40% 79.77% 82.98% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 14/02/19 14/02/18 21/02/17 26/02/16 27/02/15 21/02/14 -
Price 38.9400 21.5800 16.6600 14.7400 12.1200 12.8600 12.7000 -
P/RPS 5.28 3.33 2.88 2.68 2.23 2.40 2.50 13.26%
  YoY % 58.56% 15.62% 7.46% 20.18% -7.08% -4.00% -
  Horiz. % 211.20% 133.20% 115.20% 107.20% 89.20% 96.00% 100.00%
P/EPS 40.91 23.81 23.03 21.99 17.16 18.58 21.11 11.65%
  YoY % 71.82% 3.39% 4.73% 28.15% -7.64% -11.98% -
  Horiz. % 193.79% 112.79% 109.10% 104.17% 81.29% 88.02% 100.00%
EY 2.44 4.20 4.34 4.55 5.83 5.38 4.74 -10.47%
  YoY % -41.90% -3.23% -4.62% -21.96% 8.36% 13.50% -
  Horiz. % 51.48% 88.61% 91.56% 95.99% 123.00% 113.50% 100.00%
DY 2.57 4.63 5.22 4.88 5.94 5.52 4.80 -9.88%
  YoY % -44.49% -11.30% 6.97% -17.85% 7.61% 15.00% -
  Horiz. % 53.54% 96.46% 108.75% 101.67% 123.75% 115.00% 100.00%
P/NAPS 76.35 36.58 16.33 13.65 10.82 11.91 13.66 33.20%
  YoY % 108.72% 124.00% 19.63% 26.16% -9.15% -12.81% -
  Horiz. % 558.93% 267.79% 119.55% 99.93% 79.21% 87.19% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS