Highlights

[CARLSBG] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -3.41%    YoY -     22.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,942,257 1,784,380 1,659,801 1,649,916 1,615,029 1,556,548 1,664,381 2.61%
  YoY % 8.85% 7.51% 0.60% 2.16% 3.76% -6.48% -
  Horiz. % 116.70% 107.21% 99.72% 99.13% 97.03% 93.52% 100.00%
PBT 363,997 302,418 270,152 250,510 262,753 213,008 261,981 5.63%
  YoY % 20.36% 11.94% 7.84% -4.66% 23.35% -18.69% -
  Horiz. % 138.94% 115.44% 103.12% 95.62% 100.29% 81.31% 100.00%
Tax -75,224 -62,593 -54,180 -57,798 -59,208 -50,772 -57,993 4.43%
  YoY % -20.18% -15.53% 6.26% 2.38% -16.62% 12.45% -
  Horiz. % 129.71% 107.93% 93.42% 99.66% 102.09% 87.55% 100.00%
NP 288,773 239,825 215,972 192,712 203,545 162,236 203,988 5.96%
  YoY % 20.41% 11.04% 12.07% -5.32% 25.46% -20.47% -
  Horiz. % 141.56% 117.57% 105.87% 94.47% 99.78% 79.53% 100.00%
NP to SH 279,602 228,212 210,546 188,572 198,202 159,845 201,550 5.60%
  YoY % 22.52% 8.39% 11.65% -4.86% 24.00% -20.69% -
  Horiz. % 138.73% 113.23% 104.46% 93.56% 98.34% 79.31% 100.00%
Tax Rate 20.67 % 20.70 % 20.06 % 23.07 % 22.53 % 23.84 % 22.14 % -1.14%
  YoY % -0.14% 3.19% -13.05% 2.40% -5.49% 7.68% -
  Horiz. % 93.36% 93.50% 90.61% 104.20% 101.76% 107.68% 100.00%
Total Cost 1,653,484 1,544,554 1,443,829 1,457,204 1,411,484 1,394,312 1,460,393 2.09%
  YoY % 7.05% 6.98% -0.92% 3.24% 1.23% -4.52% -
  Horiz. % 113.22% 105.76% 98.87% 99.78% 96.65% 95.48% 100.00%
Net Worth 165,103 262,943 290,460 287,403 272,115 244,598 281,288 -8.49%
  YoY % -37.21% -9.47% 1.06% 5.62% 11.25% -13.04% -
  Horiz. % 58.70% 93.48% 103.26% 102.17% 96.74% 86.96% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 210,762 40,766 20,383 20,383 20,383 20,383 20,383 47.57%
  YoY % 417.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,034.00% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 75.38 % 17.86 % 9.68 % 10.81 % 10.28 % 12.75 % 10.11 % 39.75%
  YoY % 322.06% 84.50% -10.45% 5.16% -19.37% 26.11% -
  Horiz. % 745.60% 176.66% 95.75% 106.92% 101.68% 126.11% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 165,103 262,943 290,460 287,403 272,115 244,598 281,288 -8.49%
  YoY % -37.21% -9.47% 1.06% 5.62% 11.25% -13.04% -
  Horiz. % 58.70% 93.48% 103.26% 102.17% 96.74% 86.96% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 -
  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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.87 % 13.44 % 13.01 % 11.68 % 12.60 % 10.42 % 12.26 % 3.27%
  YoY % 10.64% 3.31% 11.39% -7.30% 20.92% -15.01% -
  Horiz. % 121.29% 109.62% 106.12% 95.27% 102.77% 84.99% 100.00%
ROE 169.35 % 86.79 % 72.49 % 65.61 % 72.84 % 65.35 % 71.65 % 15.41%
  YoY % 95.13% 19.73% 10.49% -9.93% 11.46% -8.79% -
  Horiz. % 236.36% 121.13% 101.17% 91.57% 101.66% 91.21% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 635.25 583.61 542.87 539.63 528.22 509.10 544.36 2.61%
  YoY % 8.85% 7.50% 0.60% 2.16% 3.76% -6.48% -
  Horiz. % 116.70% 107.21% 99.73% 99.13% 97.04% 93.52% 100.00%
EPS 91.45 74.64 68.87 61.68 64.83 52.28 65.92 5.60%
  YoY % 22.52% 8.38% 11.66% -4.86% 24.01% -20.69% -
  Horiz. % 138.73% 113.23% 104.48% 93.57% 98.35% 79.31% 100.00%
DPS 68.93 13.33 6.67 6.67 6.67 6.67 6.67 47.56%
  YoY % 417.10% 99.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,033.43% 199.85% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5400 0.8600 0.9500 0.9400 0.8900 0.8000 0.9200 -8.49%
  YoY % -37.21% -9.47% 1.06% 5.62% 11.25% -13.04% -
  Horiz. % 58.70% 93.48% 103.26% 102.17% 96.74% 86.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 635.25 583.61 542.87 539.63 528.22 509.10 544.36 2.61%
  YoY % 8.85% 7.50% 0.60% 2.16% 3.76% -6.48% -
  Horiz. % 116.70% 107.21% 99.73% 99.13% 97.04% 93.52% 100.00%
EPS 91.45 74.64 68.87 61.68 64.83 52.28 65.92 5.60%
  YoY % 22.52% 8.38% 11.66% -4.86% 24.01% -20.69% -
  Horiz. % 138.73% 113.23% 104.48% 93.57% 98.35% 79.31% 100.00%
DPS 68.93 13.33 6.67 6.67 6.67 6.67 6.67 47.56%
  YoY % 417.10% 99.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,033.43% 199.85% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5400 0.8600 0.9500 0.9400 0.8900 0.8000 0.9200 -8.49%
  YoY % -37.21% -9.47% 1.06% 5.62% 11.25% -13.04% -
  Horiz. % 58.70% 93.48% 103.26% 102.17% 96.74% 86.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 20.0000 14.8400 14.7000 11.9600 11.9800 12.8000 11.5000 -
P/RPS 3.15 2.54 2.71 2.22 2.27 2.51 2.11 6.90%
  YoY % 24.02% -6.27% 22.07% -2.20% -9.56% 18.96% -
  Horiz. % 149.29% 120.38% 128.44% 105.21% 107.58% 118.96% 100.00%
P/EPS 21.87 19.88 21.35 19.39 18.48 24.48 17.45 3.83%
  YoY % 10.01% -6.89% 10.11% 4.92% -24.51% 40.29% -
  Horiz. % 125.33% 113.93% 122.35% 111.12% 105.90% 140.29% 100.00%
EY 4.57 5.03 4.68 5.16 5.41 4.08 5.73 -3.70%
  YoY % -9.15% 7.48% -9.30% -4.62% 32.60% -28.80% -
  Horiz. % 79.76% 87.78% 81.68% 90.05% 94.42% 71.20% 100.00%
DY 3.45 0.90 0.45 0.56 0.56 0.52 0.58 34.59%
  YoY % 283.33% 100.00% -19.64% 0.00% 7.69% -10.34% -
  Horiz. % 594.83% 155.17% 77.59% 96.55% 96.55% 89.66% 100.00%
P/NAPS 37.04 17.26 15.47 12.72 13.46 16.00 12.50 19.84%
  YoY % 114.60% 11.57% 21.62% -5.50% -15.88% 28.00% -
  Horiz. % 296.32% 138.08% 123.76% 101.76% 107.68% 128.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 28/11/16 30/11/15 28/11/14 18/11/13 29/11/12 -
Price 19.7200 15.1600 14.0000 11.4400 12.0000 12.1400 12.3000 -
P/RPS 3.10 2.60 2.58 2.12 2.27 2.38 2.26 5.41%
  YoY % 19.23% 0.78% 21.70% -6.61% -4.62% 5.31% -
  Horiz. % 137.17% 115.04% 114.16% 93.81% 100.44% 105.31% 100.00%
P/EPS 21.56 20.31 20.33 18.55 18.51 23.22 18.66 2.44%
  YoY % 6.15% -0.10% 9.60% 0.22% -20.28% 24.44% -
  Horiz. % 115.54% 108.84% 108.95% 99.41% 99.20% 124.44% 100.00%
EY 4.64 4.92 4.92 5.39 5.40 4.31 5.36 -2.37%
  YoY % -5.69% 0.00% -8.72% -0.19% 25.29% -19.59% -
  Horiz. % 86.57% 91.79% 91.79% 100.56% 100.75% 80.41% 100.00%
DY 3.50 0.88 0.48 0.58 0.56 0.55 0.54 36.53%
  YoY % 297.73% 83.33% -17.24% 3.57% 1.82% 1.85% -
  Horiz. % 648.15% 162.96% 88.89% 107.41% 103.70% 101.85% 100.00%
P/NAPS 36.52 17.63 14.74 12.17 13.48 15.18 13.37 18.22%
  YoY % 107.15% 19.61% 21.12% -9.72% -11.20% 13.54% -
  Horiz. % 273.15% 131.86% 110.25% 91.02% 100.82% 113.54% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers