Highlights

[CARLSBG] YoY 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 -     1.67%    YoY -     51.65%
Quarter Report


View:


Show?  YoY % Horiz. %

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 492,770 423,507 393,305 405,656 409,315 352,116 410,844 3.08%
  YoY % 16.35% 7.68% -3.04% -0.89% 16.24% -14.29% -
  Horiz. % 119.94% 103.08% 95.73% 98.74% 99.63% 85.71% 100.00%
PBT 84,687 55,337 57,942 80,334 75,306 51,841 79,451 1.07%
  YoY % 53.04% -4.50% -27.87% 6.68% 45.26% -34.75% -
  Horiz. % 106.59% 69.65% 72.93% 101.11% 94.78% 65.25% 100.00%
Tax -17,025 -10,288 -12,871 -16,616 -16,505 -12,808 -17,658 -0.61%
  YoY % -65.48% 20.07% 22.54% -0.67% -28.86% 27.47% -
  Horiz. % 96.42% 58.26% 72.89% 94.10% 93.47% 72.53% 100.00%
NP 67,662 45,049 45,071 63,718 58,801 39,033 61,793 1.52%
  YoY % 50.20% -0.05% -29.26% 8.36% 50.64% -36.83% -
  Horiz. % 109.50% 72.90% 72.94% 103.12% 95.16% 63.17% 100.00%
NP to SH 64,979 42,847 43,609 62,494 56,279 38,437 61,057 1.04%
  YoY % 51.65% -1.75% -30.22% 11.04% 46.42% -37.05% -
  Horiz. % 106.42% 70.18% 71.42% 102.35% 92.17% 62.95% 100.00%
Tax Rate 20.10 % 18.59 % 22.21 % 20.68 % 21.92 % 24.71 % 22.23 % -1.66%
  YoY % 8.12% -16.30% 7.40% -5.66% -11.29% 11.16% -
  Horiz. % 90.42% 83.63% 99.91% 93.03% 98.61% 111.16% 100.00%
Total Cost 425,108 378,458 348,234 341,938 350,514 313,083 349,051 3.34%
  YoY % 12.33% 8.68% 1.84% -2.45% 11.96% -10.30% -
  Horiz. % 121.79% 108.42% 99.77% 97.96% 100.42% 89.70% 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 48,919 - - 15,287 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.00% 0.00% 0.00% 100.00% - - -
Div Payout % 75.29 % - % - % 24.46 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 307.81% 0.00% 0.00% 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 13.73 % 10.64 % 11.46 % 15.71 % 14.37 % 11.09 % 15.04 % -1.51%
  YoY % 29.04% -7.16% -27.05% 9.32% 29.58% -26.26% -
  Horiz. % 91.29% 70.74% 76.20% 104.45% 95.55% 73.74% 100.00%
ROE 39.36 % 16.30 % 15.01 % 21.74 % 20.68 % 15.71 % 21.71 % 10.42%
  YoY % 141.47% 8.59% -30.96% 5.13% 31.64% -27.64% -
  Horiz. % 181.30% 75.08% 69.14% 100.14% 95.26% 72.36% 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 161.17 138.52 128.64 132.68 133.87 115.17 134.37 3.08%
  YoY % 16.35% 7.68% -3.04% -0.89% 16.24% -14.29% -
  Horiz. % 119.94% 103.09% 95.74% 98.74% 99.63% 85.71% 100.00%
EPS 21.25 14.01 14.26 20.44 18.41 12.57 19.97 1.04%
  YoY % 51.68% -1.75% -30.23% 11.03% 46.46% -37.06% -
  Horiz. % 106.41% 70.16% 71.41% 102.35% 92.19% 62.94% 100.00%
DPS 16.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.00% 0.00% 0.00% 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 161.17 138.52 128.64 132.68 133.87 115.17 134.37 3.08%
  YoY % 16.35% 7.68% -3.04% -0.89% 16.24% -14.29% -
  Horiz. % 119.94% 103.09% 95.74% 98.74% 99.63% 85.71% 100.00%
EPS 21.25 14.01 14.26 20.44 18.41 12.57 19.97 1.04%
  YoY % 51.68% -1.75% -30.23% 11.03% 46.46% -37.06% -
  Horiz. % 106.41% 70.16% 71.41% 102.35% 92.19% 62.94% 100.00%
DPS 16.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 320.00% 0.00% 0.00% 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 12.41 10.71 11.43 9.01 8.95 11.11 8.56 6.38%
  YoY % 15.87% -6.30% 26.86% 0.67% -19.44% 29.79% -
  Horiz. % 144.98% 125.12% 133.53% 105.26% 104.56% 129.79% 100.00%
P/EPS 94.11 105.90 103.06 58.51 65.08 101.82 57.59 8.53%
  YoY % -11.13% 2.76% 76.14% -10.10% -36.08% 76.80% -
  Horiz. % 163.41% 183.89% 178.95% 101.60% 113.01% 176.80% 100.00%
EY 1.06 0.94 0.97 1.71 1.54 0.98 1.74 -7.92%
  YoY % 12.77% -3.09% -43.27% 11.04% 57.14% -43.68% -
  Horiz. % 60.92% 54.02% 55.75% 98.28% 88.51% 56.32% 100.00%
DY 0.80 0.00 0.00 0.42 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 190.48% 0.00% 0.00% 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 12.24 10.94 10.88 8.62 8.96 10.54 9.15 4.97%
  YoY % 11.88% 0.55% 26.22% -3.79% -14.99% 15.19% -
  Horiz. % 133.77% 119.56% 118.91% 94.21% 97.92% 115.19% 100.00%
P/EPS 92.79 108.18 98.16 55.97 65.19 96.57 61.59 7.07%
  YoY % -14.23% 10.21% 75.38% -14.14% -32.49% 56.79% -
  Horiz. % 150.66% 175.65% 159.38% 90.88% 105.85% 156.79% 100.00%
EY 1.08 0.92 1.02 1.79 1.53 1.04 1.62 -6.53%
  YoY % 17.39% -9.80% -43.02% 16.99% 47.12% -35.80% -
  Horiz. % 66.67% 56.79% 62.96% 110.49% 94.44% 64.20% 100.00%
DY 0.81 0.00 0.00 0.44 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 184.09% 0.00% 0.00% 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.
 


 

309  268  540  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 HSI-C7F 0.33-0.015 
 MTAG 0.535+0.025 
 PUC 0.0550.00 
 SANICHI 0.050.00 
 HUAAN 0.155+0.01 
 ISTONE 0.2550.00 
 HSI-H8B 0.19+0.01 
 IFCAMSC 0.385+0.025 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
5. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
6. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers