Highlights

[CARLSBG] YoY Annual (Unaudited) 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 YoY -     25.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,982,342 1,768,223 1,679,494 1,659,945 1,635,096 1,555,149 1,584,780 3.80%
  YoY % 12.11% 5.28% 1.18% 1.52% 5.14% -1.87% -
  Horiz. % 125.09% 111.58% 105.98% 104.74% 103.17% 98.13% 100.00%
PBT 361,260 294,792 283,843 283,632 274,252 236,429 245,651 6.64%
  YoY % 22.55% 3.86% 0.07% 3.42% 16.00% -3.75% -
  Horiz. % 147.06% 120.00% 115.55% 115.46% 111.64% 96.25% 100.00%
Tax -74,503 -62,414 -73,178 -63,394 -57,331 -49,809 -51,898 6.21%
  YoY % -19.37% 14.71% -15.43% -10.58% -15.10% 4.03% -
  Horiz. % 143.56% 120.26% 141.00% 122.15% 110.47% 95.97% 100.00%
NP 286,757 232,378 210,665 220,238 216,921 186,620 193,753 6.75%
  YoY % 23.40% 10.31% -4.35% 1.53% 16.24% -3.68% -
  Horiz. % 148.00% 119.94% 108.73% 113.67% 111.96% 96.32% 100.00%
NP to SH 277,154 221,165 204,978 215,913 211,582 183,925 191,632 6.34%
  YoY % 25.32% 7.90% -5.06% 2.05% 15.04% -4.02% -
  Horiz. % 144.63% 115.41% 106.96% 112.67% 110.41% 95.98% 100.00%
Tax Rate 20.62 % 21.17 % 25.78 % 22.35 % 20.90 % 21.07 % 21.13 % -0.41%
  YoY % -2.60% -17.88% 15.35% 6.94% -0.81% -0.28% -
  Horiz. % 97.59% 100.19% 122.01% 105.77% 98.91% 99.72% 100.00%
Total Cost 1,695,585 1,535,845 1,468,829 1,439,707 1,418,175 1,368,529 1,391,027 3.35%
  YoY % 10.40% 4.56% 2.02% 1.52% 3.63% -1.62% -
  Horiz. % 121.89% 110.41% 105.59% 103.50% 101.95% 98.38% 100.00%
Net Worth 180,391 311,862 330,207 342,427 330,207 284,345 305,748 -8.41%
  YoY % -42.16% -5.56% -3.57% 3.70% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.00% 108.00% 93.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 305,748 266,000 220,138 220,132 217,081 186,506 192,621 8.00%
  YoY % 14.94% 20.83% 0.00% 1.41% 16.39% -3.17% -
  Horiz. % 158.73% 138.10% 114.29% 114.28% 112.70% 96.83% 100.00%
Div Payout % 110.32 % 120.27 % 107.40 % 101.95 % 102.60 % 101.40 % 100.52 % 1.56%
  YoY % -8.27% 11.98% 5.35% -0.63% 1.18% 0.88% -
  Horiz. % 109.75% 119.65% 106.84% 101.42% 102.07% 100.88% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 180,391 311,862 330,207 342,427 330,207 284,345 305,748 -8.41%
  YoY % -42.16% -5.56% -3.57% 3.70% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.00% 108.00% 93.00% 100.00%
NOSH 305,748 305,748 305,748 305,739 305,748 305,748 305,748 -
  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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.47 % 13.14 % 12.54 % 13.27 % 13.27 % 12.00 % 12.23 % 2.84%
  YoY % 10.12% 4.78% -5.50% 0.00% 10.58% -1.88% -
  Horiz. % 118.32% 107.44% 102.53% 108.50% 108.50% 98.12% 100.00%
ROE 153.64 % 70.92 % 62.08 % 63.05 % 64.08 % 64.68 % 62.68 % 16.11%
  YoY % 116.64% 14.24% -1.54% -1.61% -0.93% 3.19% -
  Horiz. % 245.12% 113.15% 99.04% 100.59% 102.23% 103.19% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 648.36 578.33 549.31 542.93 534.79 508.64 518.33 3.80%
  YoY % 12.11% 5.28% 1.18% 1.52% 5.14% -1.87% -
  Horiz. % 125.09% 111.58% 105.98% 104.75% 103.18% 98.13% 100.00%
EPS 90.65 72.34 67.04 70.62 69.20 60.16 62.68 6.34%
  YoY % 25.31% 7.91% -5.07% 2.05% 15.03% -4.02% -
  Horiz. % 144.62% 115.41% 106.96% 112.67% 110.40% 95.98% 100.00%
DPS 100.00 87.00 72.00 72.00 71.00 61.00 63.00 8.00%
  YoY % 14.94% 20.83% 0.00% 1.41% 16.39% -3.17% -
  Horiz. % 158.73% 138.10% 114.29% 114.29% 112.70% 96.83% 100.00%
NAPS 0.5900 1.0200 1.0800 1.1200 1.0800 0.9300 1.0000 -8.41%
  YoY % -42.16% -5.56% -3.57% 3.70% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.00% 108.00% 93.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 648.36 578.33 549.31 542.91 534.79 508.64 518.33 3.80%
  YoY % 12.11% 5.28% 1.18% 1.52% 5.14% -1.87% -
  Horiz. % 125.09% 111.58% 105.98% 104.74% 103.18% 98.13% 100.00%
EPS 90.65 72.34 67.04 70.62 69.20 60.16 62.68 6.34%
  YoY % 25.31% 7.91% -5.07% 2.05% 15.03% -4.02% -
  Horiz. % 144.62% 115.41% 106.96% 112.67% 110.40% 95.98% 100.00%
DPS 100.00 87.00 72.00 72.00 71.00 61.00 63.00 8.00%
  YoY % 14.94% 20.83% 0.00% 1.41% 16.39% -3.17% -
  Horiz. % 158.73% 138.10% 114.29% 114.29% 112.70% 96.83% 100.00%
NAPS 0.5900 1.0200 1.0800 1.1200 1.0800 0.9300 1.0000 -8.41%
  YoY % -42.16% -5.56% -3.57% 3.70% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.00% 108.00% 93.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 19.6800 15.3000 13.9200 11.7000 11.7400 12.1800 12.5200 -
P/RPS 3.04 2.65 2.53 2.15 2.20 2.39 2.42 3.87%
  YoY % 14.72% 4.74% 17.67% -2.27% -7.95% -1.24% -
  Horiz. % 125.62% 109.50% 104.55% 88.84% 90.91% 98.76% 100.00%
P/EPS 21.71 21.15 20.76 16.57 16.96 20.25 19.98 1.39%
  YoY % 2.65% 1.88% 25.29% -2.30% -16.25% 1.35% -
  Horiz. % 108.66% 105.86% 103.90% 82.93% 84.88% 101.35% 100.00%
EY 4.61 4.73 4.82 6.04 5.89 4.94 5.01 -1.38%
  YoY % -2.54% -1.87% -20.20% 2.55% 19.23% -1.40% -
  Horiz. % 92.02% 94.41% 96.21% 120.56% 117.56% 98.60% 100.00%
DY 5.08 5.69 5.17 6.15 6.05 5.01 5.03 0.16%
  YoY % -10.72% 10.06% -15.93% 1.65% 20.76% -0.40% -
  Horiz. % 100.99% 113.12% 102.78% 122.27% 120.28% 99.60% 100.00%
P/NAPS 33.36 15.00 12.89 10.45 10.87 13.10 12.52 17.73%
  YoY % 122.40% 16.37% 23.35% -3.86% -17.02% 4.63% -
  Horiz. % 266.45% 119.81% 102.96% 83.47% 86.82% 104.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 14/02/19 14/02/18 21/02/17 26/02/16 27/02/15 21/02/14 26/02/13 -
Price 21.5800 16.6600 14.7400 12.1200 12.8600 12.7000 12.7000 -
P/RPS 3.33 2.88 2.68 2.23 2.40 2.50 2.45 5.25%
  YoY % 15.62% 7.46% 20.18% -7.08% -4.00% 2.04% -
  Horiz. % 135.92% 117.55% 109.39% 91.02% 97.96% 102.04% 100.00%
P/EPS 23.81 23.03 21.99 17.16 18.58 21.11 20.26 2.73%
  YoY % 3.39% 4.73% 28.15% -7.64% -11.98% 4.20% -
  Horiz. % 117.52% 113.67% 108.54% 84.70% 91.71% 104.20% 100.00%
EY 4.20 4.34 4.55 5.83 5.38 4.74 4.94 -2.67%
  YoY % -3.23% -4.62% -21.96% 8.36% 13.50% -4.05% -
  Horiz. % 85.02% 87.85% 92.11% 118.02% 108.91% 95.95% 100.00%
DY 4.63 5.22 4.88 5.94 5.52 4.80 4.96 -1.14%
  YoY % -11.30% 6.97% -17.85% 7.61% 15.00% -3.23% -
  Horiz. % 93.35% 105.24% 98.39% 119.76% 111.29% 96.77% 100.00%
P/NAPS 36.58 16.33 13.65 10.82 11.91 13.66 12.70 19.27%
  YoY % 124.00% 19.63% 26.16% -9.15% -12.81% 7.56% -
  Horiz. % 288.03% 128.58% 107.48% 85.20% 93.78% 107.56% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers