Highlights

[CARLSBG] YoY Cumulative 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 -     44.89%    YoY -     22.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,312,464 1,682,665 1,456,693 1,338,285 1,244,851 1,237,437 1,211,272 1.34%
  YoY % -22.00% 15.51% 8.85% 7.51% 0.60% 2.16% -
  Horiz. % 108.35% 138.92% 120.26% 110.49% 102.77% 102.16% 100.00%
PBT 160,907 289,398 272,998 226,814 202,614 187,883 197,065 -3.32%
  YoY % -44.40% 6.01% 20.36% 11.94% 7.84% -4.66% -
  Horiz. % 81.65% 146.85% 138.53% 115.10% 102.82% 95.34% 100.00%
Tax -34,510 -60,945 -56,418 -46,945 -40,635 -43,349 -44,406 -4.11%
  YoY % 43.38% -8.02% -20.18% -15.53% 6.26% 2.38% -
  Horiz. % 77.71% 137.24% 127.05% 105.72% 91.51% 97.62% 100.00%
NP 126,397 228,453 216,580 179,869 161,979 144,534 152,659 -3.09%
  YoY % -44.67% 5.48% 20.41% 11.04% 12.07% -5.32% -
  Horiz. % 82.80% 149.65% 141.87% 117.82% 106.11% 94.68% 100.00%
NP to SH 124,234 222,025 209,702 171,159 157,910 141,429 148,652 -2.94%
  YoY % -44.05% 5.88% 22.52% 8.39% 11.65% -4.86% -
  Horiz. % 83.57% 149.36% 141.07% 115.14% 106.23% 95.14% 100.00%
Tax Rate 21.45 % 21.06 % 20.67 % 20.70 % 20.06 % 23.07 % 22.53 % -0.81%
  YoY % 1.85% 1.89% -0.14% 3.19% -13.05% 2.40% -
  Horiz. % 95.21% 93.48% 91.74% 91.88% 89.04% 102.40% 100.00%
Total Cost 1,186,067 1,454,212 1,240,113 1,158,416 1,082,872 1,092,903 1,058,613 1.91%
  YoY % -18.44% 17.26% 7.05% 6.98% -0.92% 3.24% -
  Horiz. % 112.04% 137.37% 117.15% 109.43% 102.29% 103.24% 100.00%
Net Worth 140,644 140,644 165,103 262,943 290,460 287,403 272,115 -10.41%
  YoY % 0.00% -14.81% -37.21% -9.47% 1.06% 5.62% -
  Horiz. % 51.69% 51.69% 60.67% 96.63% 106.74% 105.62% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 166,938 158,071 30,574 15,287 15,287 15,287 -
  YoY % 0.00% 5.61% 417.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,092.00% 1,034.00% 200.00% 100.00% 100.00% 100.00%
Div Payout % - % 75.19 % 75.38 % 17.86 % 9.68 % 10.81 % 10.28 % -
  YoY % 0.00% -0.25% 322.06% 84.50% -10.45% 5.16% -
  Horiz. % 0.00% 731.42% 733.27% 173.74% 94.16% 105.16% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 140,644 140,644 165,103 262,943 290,460 287,403 272,115 -10.41%
  YoY % 0.00% -14.81% -37.21% -9.47% 1.06% 5.62% -
  Horiz. % 51.69% 51.69% 60.67% 96.63% 106.74% 105.62% 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.63 % 13.58 % 14.87 % 13.44 % 13.01 % 11.68 % 12.60 % -4.38%
  YoY % -29.09% -8.68% 10.64% 3.31% 11.39% -7.30% -
  Horiz. % 76.43% 107.78% 118.02% 106.67% 103.25% 92.70% 100.00%
ROE 88.33 % 157.86 % 127.01 % 65.09 % 54.37 % 49.21 % 54.63 % 8.33%
  YoY % -44.05% 24.29% 95.13% 19.72% 10.49% -9.92% -
  Horiz. % 161.69% 288.96% 232.49% 119.15% 99.52% 90.08% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 429.26 550.34 476.44 437.71 407.15 404.72 396.17 1.34%
  YoY % -22.00% 15.51% 8.85% 7.51% 0.60% 2.16% -
  Horiz. % 108.35% 138.92% 120.26% 110.49% 102.77% 102.16% 100.00%
EPS 40.63 72.62 68.59 55.98 51.65 46.26 48.62 -2.95%
  YoY % -44.05% 5.88% 22.53% 8.38% 11.65% -4.85% -
  Horiz. % 83.57% 149.36% 141.07% 115.14% 106.23% 95.15% 100.00%
DPS 0.00 54.60 51.70 10.00 5.00 5.00 5.00 -
  YoY % 0.00% 5.61% 417.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,092.00% 1,034.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.4600 0.4600 0.5400 0.8600 0.9500 0.9400 0.8900 -10.41%
  YoY % 0.00% -14.81% -37.21% -9.47% 1.06% 5.62% -
  Horiz. % 51.69% 51.69% 60.67% 96.63% 106.74% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 429.26 550.34 476.44 437.71 407.15 404.72 396.17 1.34%
  YoY % -22.00% 15.51% 8.85% 7.51% 0.60% 2.16% -
  Horiz. % 108.35% 138.92% 120.26% 110.49% 102.77% 102.16% 100.00%
EPS 40.63 72.62 68.59 55.98 51.65 46.26 48.62 -2.95%
  YoY % -44.05% 5.88% 22.53% 8.38% 11.65% -4.85% -
  Horiz. % 83.57% 149.36% 141.07% 115.14% 106.23% 95.15% 100.00%
DPS 0.00 54.60 51.70 10.00 5.00 5.00 5.00 -
  YoY % 0.00% 5.61% 417.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,092.00% 1,034.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.4600 0.4600 0.5400 0.8600 0.9500 0.9400 0.8900 -10.41%
  YoY % 0.00% -14.81% -37.21% -9.47% 1.06% 5.62% -
  Horiz. % 51.69% 51.69% 60.67% 96.63% 106.74% 105.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 20.7000 26.2600 20.0000 14.8400 14.7000 11.9600 11.9800 -
P/RPS 4.82 4.77 4.20 3.39 3.61 2.96 3.02 8.10%
  YoY % 1.05% 13.57% 23.89% -6.09% 21.96% -1.99% -
  Horiz. % 159.60% 157.95% 139.07% 112.25% 119.54% 98.01% 100.00%
P/EPS 50.94 36.16 29.16 26.51 28.46 25.86 24.64 12.86%
  YoY % 40.87% 24.01% 10.00% -6.85% 10.05% 4.95% -
  Horiz. % 206.74% 146.75% 118.34% 107.59% 115.50% 104.95% 100.00%
EY 1.96 2.77 3.43 3.77 3.51 3.87 4.06 -11.42%
  YoY % -29.24% -19.24% -9.02% 7.41% -9.30% -4.68% -
  Horiz. % 48.28% 68.23% 84.48% 92.86% 86.45% 95.32% 100.00%
DY 0.00 2.08 2.59 0.67 0.34 0.42 0.42 -
  YoY % 0.00% -19.69% 286.57% 97.06% -19.05% 0.00% -
  Horiz. % 0.00% 495.24% 616.67% 159.52% 80.95% 100.00% 100.00%
P/NAPS 45.00 57.09 37.04 17.26 15.47 12.72 13.46 22.26%
  YoY % -21.18% 54.13% 114.60% 11.57% 21.62% -5.50% -
  Horiz. % 334.32% 424.15% 275.19% 128.23% 114.93% 94.50% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 12/11/20 26/11/19 30/11/18 30/11/17 28/11/16 30/11/15 28/11/14 -
Price 23.2400 27.0000 19.7200 15.1600 14.0000 11.4400 12.0000 -
P/RPS 5.41 4.91 4.14 3.46 3.44 2.83 3.03 10.13%
  YoY % 10.18% 18.60% 19.65% 0.58% 21.55% -6.60% -
  Horiz. % 178.55% 162.05% 136.63% 114.19% 113.53% 93.40% 100.00%
P/EPS 57.20 37.18 28.75 27.08 27.11 24.73 24.68 15.02%
  YoY % 53.85% 29.32% 6.17% -0.11% 9.62% 0.20% -
  Horiz. % 231.77% 150.65% 116.49% 109.72% 109.85% 100.20% 100.00%
EY 1.75 2.69 3.48 3.69 3.69 4.04 4.05 -13.04%
  YoY % -34.94% -22.70% -5.69% 0.00% -8.66% -0.25% -
  Horiz. % 43.21% 66.42% 85.93% 91.11% 91.11% 99.75% 100.00%
DY 0.00 2.02 2.62 0.66 0.36 0.44 0.42 -
  YoY % 0.00% -22.90% 296.97% 83.33% -18.18% 4.76% -
  Horiz. % 0.00% 480.95% 623.81% 157.14% 85.71% 104.76% 100.00%
P/NAPS 50.52 58.70 36.52 17.63 14.74 12.17 13.48 24.61%
  YoY % -13.94% 60.73% 107.15% 19.61% 21.12% -9.72% -
  Horiz. % 374.78% 435.46% 270.92% 130.79% 109.35% 90.28% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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!
PARTNERS & BROKERS