Highlights

[CARLSBG] YoY Quarter Result on 2015-06-30 [#2]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -32.86%    YoY -     -20.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 415,454 412,142 395,825 402,327 356,021 344,529 383,395 1.35%
  YoY % 0.80% 4.12% -1.62% 13.01% 3.34% -10.14% -
  Horiz. % 108.36% 107.50% 103.24% 104.94% 92.86% 89.86% 100.00%
PBT 83,828 83,474 66,612 44,562 52,526 41,112 49,255 9.26%
  YoY % 0.42% 25.31% 49.48% -15.16% 27.76% -16.53% -
  Horiz. % 170.19% 169.47% 135.24% 90.47% 106.64% 83.47% 100.00%
Tax -17,469 -17,177 -13,744 -12,485 -12,073 -9,676 -11,119 7.82%
  YoY % -1.70% -24.98% -10.08% -3.41% -24.77% 12.98% -
  Horiz. % 157.11% 154.48% 123.61% 112.29% 108.58% 87.02% 100.00%
NP 66,359 66,297 52,868 32,077 40,453 31,436 38,136 9.67%
  YoY % 0.09% 25.40% 64.82% -20.71% 28.68% -17.57% -
  Horiz. % 174.01% 173.84% 138.63% 84.11% 106.08% 82.43% 100.00%
NP to SH 63,911 60,923 51,361 31,707 40,041 30,913 37,744 9.17%
  YoY % 4.90% 18.62% 61.99% -20.81% 29.53% -18.10% -
  Horiz. % 169.33% 161.41% 136.08% 84.01% 106.09% 81.90% 100.00%
Tax Rate 20.84 % 20.58 % 20.63 % 28.02 % 22.98 % 23.54 % 22.57 % -1.32%
  YoY % 1.26% -0.24% -26.37% 21.93% -2.38% 4.30% -
  Horiz. % 92.33% 91.18% 91.40% 124.15% 101.82% 104.30% 100.00%
Total Cost 349,095 345,845 342,957 370,250 315,568 313,093 345,259 0.18%
  YoY % 0.94% 0.84% -7.37% 17.33% 0.79% -9.32% -
  Horiz. % 101.11% 100.17% 99.33% 107.24% 91.40% 90.68% 100.00%
Net Worth 162,046 256,828 241,540 214,023 210,966 195,678 220,138 -4.98%
  YoY % -36.90% 6.33% 12.86% 1.45% 7.81% -11.11% -
  Horiz. % 73.61% 116.67% 109.72% 97.22% 95.83% 88.89% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 48,002 30,574 15,287 15,287 15,287 15,287 152 160.59%
  YoY % 57.00% 100.00% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 31,400.00% 20,000.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00%
Div Payout % 75.11 % 50.19 % 29.76 % 48.21 % 38.18 % 49.45 % 0.41 % 138.22%
  YoY % 49.65% 68.65% -38.27% 26.27% -22.79% 11,960.98% -
  Horiz. % 18,319.51% 12,241.46% 7,258.54% 11,758.54% 9,312.20% 12,060.98% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 162,046 256,828 241,540 214,023 210,966 195,678 220,138 -4.98%
  YoY % -36.90% 6.33% 12.86% 1.45% 7.81% -11.11% -
  Horiz. % 73.61% 116.67% 109.72% 97.22% 95.83% 88.89% 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.97 % 16.09 % 13.36 % 7.97 % 11.36 % 9.12 % 9.95 % 8.20%
  YoY % -0.75% 20.43% 67.63% -29.84% 24.56% -8.34% -
  Horiz. % 160.50% 161.71% 134.27% 80.10% 114.17% 91.66% 100.00%
ROE 39.44 % 23.72 % 21.26 % 14.81 % 18.98 % 15.80 % 17.15 % 14.88%
  YoY % 66.27% 11.57% 43.55% -21.97% 20.13% -7.87% -
  Horiz. % 229.97% 138.31% 123.97% 86.36% 110.67% 92.13% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 135.88 134.80 129.46 131.59 116.44 112.68 125.40 1.35%
  YoY % 0.80% 4.12% -1.62% 13.01% 3.34% -10.14% -
  Horiz. % 108.36% 107.50% 103.24% 104.94% 92.85% 89.86% 100.00%
EPS 20.90 19.93 16.80 10.37 13.10 10.11 12.34 9.17%
  YoY % 4.87% 18.63% 62.01% -20.84% 29.57% -18.07% -
  Horiz. % 169.37% 161.51% 136.14% 84.04% 106.16% 81.93% 100.00%
DPS 15.70 10.00 5.00 5.00 5.00 5.00 0.05 160.59%
  YoY % 57.00% 100.00% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 31,400.00% 20,000.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00%
NAPS 0.5300 0.8400 0.7900 0.7000 0.6900 0.6400 0.7200 -4.98%
  YoY % -36.90% 6.33% 12.86% 1.45% 7.81% -11.11% -
  Horiz. % 73.61% 116.67% 109.72% 97.22% 95.83% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 135.88 134.80 129.46 131.59 116.44 112.68 125.40 1.35%
  YoY % 0.80% 4.12% -1.62% 13.01% 3.34% -10.14% -
  Horiz. % 108.36% 107.50% 103.24% 104.94% 92.85% 89.86% 100.00%
EPS 20.90 19.93 16.80 10.37 13.10 10.11 12.34 9.17%
  YoY % 4.87% 18.63% 62.01% -20.84% 29.57% -18.07% -
  Horiz. % 169.37% 161.51% 136.14% 84.04% 106.16% 81.93% 100.00%
DPS 15.70 10.00 5.00 5.00 5.00 5.00 0.05 160.59%
  YoY % 57.00% 100.00% 0.00% 0.00% 0.00% 9,900.00% -
  Horiz. % 31,400.00% 20,000.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 100.00%
NAPS 0.5300 0.8400 0.7900 0.7000 0.6900 0.6400 0.7200 -4.98%
  YoY % -36.90% 6.33% 12.86% 1.45% 7.81% -11.11% -
  Horiz. % 73.61% 116.67% 109.72% 97.22% 95.83% 88.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 19.3000 15.0000 13.2200 12.5000 12.2000 15.3000 12.0400 -
P/RPS 14.20 11.13 10.21 9.50 10.48 13.58 9.60 6.74%
  YoY % 27.58% 9.01% 7.47% -9.35% -22.83% 41.46% -
  Horiz. % 147.92% 115.94% 106.35% 98.96% 109.17% 141.46% 100.00%
P/EPS 92.33 75.28 78.70 120.54 93.16 151.33 97.53 -0.91%
  YoY % 22.65% -4.35% -34.71% 29.39% -38.44% 55.16% -
  Horiz. % 94.67% 77.19% 80.69% 123.59% 95.52% 155.16% 100.00%
EY 1.08 1.33 1.27 0.83 1.07 0.66 1.03 0.79%
  YoY % -18.80% 4.72% 53.01% -22.43% 62.12% -35.92% -
  Horiz. % 104.85% 129.13% 123.30% 80.58% 103.88% 64.08% 100.00%
DY 0.81 0.67 0.38 0.40 0.41 0.33 0.00 -
  YoY % 20.90% 76.32% -5.00% -2.44% 24.24% 0.00% -
  Horiz. % 245.45% 203.03% 115.15% 121.21% 124.24% 100.00% -
P/NAPS 36.42 17.86 16.73 17.86 17.68 23.91 16.72 13.85%
  YoY % 103.92% 6.75% -6.33% 1.02% -26.06% 43.00% -
  Horiz. % 217.82% 106.82% 100.06% 106.82% 105.74% 143.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 17/08/17 23/08/16 25/08/15 26/08/14 27/08/13 28/08/12 -
Price 19.0000 14.7000 14.9800 11.1400 12.2400 13.8200 12.3000 -
P/RPS 13.98 10.91 11.57 8.47 10.51 12.26 9.81 6.08%
  YoY % 28.14% -5.70% 36.60% -19.41% -14.27% 24.97% -
  Horiz. % 142.51% 111.21% 117.94% 86.34% 107.14% 124.97% 100.00%
P/EPS 90.90 73.77 89.17 107.42 93.46 136.69 99.64 -1.52%
  YoY % 23.22% -17.27% -16.99% 14.94% -31.63% 37.18% -
  Horiz. % 91.23% 74.04% 89.49% 107.81% 93.80% 137.18% 100.00%
EY 1.10 1.36 1.12 0.93 1.07 0.73 1.00 1.60%
  YoY % -19.12% 21.43% 20.43% -13.08% 46.58% -27.00% -
  Horiz. % 110.00% 136.00% 112.00% 93.00% 107.00% 73.00% 100.00%
DY 0.83 0.68 0.33 0.45 0.41 0.36 0.00 -
  YoY % 22.06% 106.06% -26.67% 9.76% 13.89% 0.00% -
  Horiz. % 230.56% 188.89% 91.67% 125.00% 113.89% 100.00% -
P/NAPS 35.85 17.50 18.96 15.91 17.74 21.59 17.08 13.15%
  YoY % 104.86% -7.70% 19.17% -10.32% -17.83% 26.41% -
  Horiz. % 209.89% 102.46% 111.01% 93.15% 103.86% 126.41% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers