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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 542,221 492,770 423,507 393,305 405,656 409,315 352,116 7.46%
  YoY % 10.04% 16.35% 7.68% -3.04% -0.89% 16.24% -
  Horiz. % 153.99% 139.95% 120.27% 111.70% 115.21% 116.24% 100.00%
PBT 90,180 84,687 55,337 57,942 80,334 75,306 51,841 9.66%
  YoY % 6.49% 53.04% -4.50% -27.87% 6.68% 45.26% -
  Horiz. % 173.95% 163.36% 106.74% 111.77% 154.96% 145.26% 100.00%
Tax -18,406 -17,025 -10,288 -12,871 -16,616 -16,505 -12,808 6.23%
  YoY % -8.11% -65.48% 20.07% 22.54% -0.67% -28.86% -
  Horiz. % 143.71% 132.92% 80.32% 100.49% 129.73% 128.86% 100.00%
NP 71,774 67,662 45,049 45,071 63,718 58,801 39,033 10.68%
  YoY % 6.08% 50.20% -0.05% -29.26% 8.36% 50.64% -
  Horiz. % 183.88% 173.35% 115.41% 115.47% 163.24% 150.64% 100.00%
NP to SH 69,184 64,979 42,847 43,609 62,494 56,279 38,437 10.29%
  YoY % 6.47% 51.65% -1.75% -30.22% 11.04% 46.42% -
  Horiz. % 179.99% 169.05% 111.47% 113.46% 162.59% 146.42% 100.00%
Tax Rate 20.41 % 20.10 % 18.59 % 22.21 % 20.68 % 21.92 % 24.71 % -3.13%
  YoY % 1.54% 8.12% -16.30% 7.40% -5.66% -11.29% -
  Horiz. % 82.60% 81.34% 75.23% 89.88% 83.69% 88.71% 100.00%
Total Cost 470,447 425,108 378,458 348,234 341,938 350,514 313,083 7.02%
  YoY % 10.67% 12.33% 8.68% 1.84% -2.45% 11.96% -
  Horiz. % 150.26% 135.78% 120.88% 111.23% 109.22% 111.96% 100.00%
Net Worth 140,644 165,103 262,943 290,460 287,403 272,115 244,598 -8.81%
  YoY % -14.81% -37.21% -9.47% 1.06% 5.62% 11.25% -
  Horiz. % 57.50% 67.50% 107.50% 118.75% 117.50% 111.25% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 51,977 48,919 - - 15,287 - - -
  YoY % 6.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 340.00% 320.00% 0.00% 0.00% 100.00% - -
Div Payout % 75.13 % 75.29 % - % - % 24.46 % - % - % -
  YoY % -0.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 307.15% 307.81% 0.00% 0.00% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 140,644 165,103 262,943 290,460 287,403 272,115 244,598 -8.81%
  YoY % -14.81% -37.21% -9.47% 1.06% 5.62% 11.25% -
  Horiz. % 57.50% 67.50% 107.50% 118.75% 117.50% 111.25% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 13.24 % 13.73 % 10.64 % 11.46 % 15.71 % 14.37 % 11.09 % 3.00%
  YoY % -3.57% 29.04% -7.16% -27.05% 9.32% 29.58% -
  Horiz. % 119.39% 123.81% 95.94% 103.34% 141.66% 129.58% 100.00%
ROE 49.19 % 39.36 % 16.30 % 15.01 % 21.74 % 20.68 % 15.71 % 20.94%
  YoY % 24.97% 141.47% 8.59% -30.96% 5.13% 31.64% -
  Horiz. % 313.11% 250.54% 103.76% 95.54% 138.38% 131.64% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 177.34 161.17 138.52 128.64 132.68 133.87 115.17 7.46%
  YoY % 10.03% 16.35% 7.68% -3.04% -0.89% 16.24% -
  Horiz. % 153.98% 139.94% 120.27% 111.70% 115.20% 116.24% 100.00%
EPS 22.63 21.25 14.01 14.26 20.44 18.41 12.57 10.29%
  YoY % 6.49% 51.68% -1.75% -30.23% 11.03% 46.46% -
  Horiz. % 180.03% 169.05% 111.46% 113.44% 162.61% 146.46% 100.00%
DPS 17.00 16.00 0.00 0.00 5.00 0.00 0.00 -
  YoY % 6.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 340.00% 320.00% 0.00% 0.00% 100.00% - -
NAPS 0.4600 0.5400 0.8600 0.9500 0.9400 0.8900 0.8000 -8.81%
  YoY % -14.81% -37.21% -9.47% 1.06% 5.62% 11.25% -
  Horiz. % 57.50% 67.50% 107.50% 118.75% 117.50% 111.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 177.34 161.17 138.52 128.64 132.68 133.87 115.17 7.46%
  YoY % 10.03% 16.35% 7.68% -3.04% -0.89% 16.24% -
  Horiz. % 153.98% 139.94% 120.27% 111.70% 115.20% 116.24% 100.00%
EPS 22.63 21.25 14.01 14.26 20.44 18.41 12.57 10.29%
  YoY % 6.49% 51.68% -1.75% -30.23% 11.03% 46.46% -
  Horiz. % 180.03% 169.05% 111.46% 113.44% 162.61% 146.46% 100.00%
DPS 17.00 16.00 0.00 0.00 5.00 0.00 0.00 -
  YoY % 6.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 340.00% 320.00% 0.00% 0.00% 100.00% - -
NAPS 0.4600 0.5400 0.8600 0.9500 0.9400 0.8900 0.8000 -8.81%
  YoY % -14.81% -37.21% -9.47% 1.06% 5.62% 11.25% -
  Horiz. % 57.50% 67.50% 107.50% 118.75% 117.50% 111.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 26.2600 20.0000 14.8400 14.7000 11.9600 11.9800 12.8000 -
P/RPS 14.81 12.41 10.71 11.43 9.01 8.95 11.11 4.91%
  YoY % 19.34% 15.87% -6.30% 26.86% 0.67% -19.44% -
  Horiz. % 133.30% 111.70% 96.40% 102.88% 81.10% 80.56% 100.00%
P/EPS 116.05 94.11 105.90 103.06 58.51 65.08 101.82 2.20%
  YoY % 23.31% -11.13% 2.76% 76.14% -10.10% -36.08% -
  Horiz. % 113.98% 92.43% 104.01% 101.22% 57.46% 63.92% 100.00%
EY 0.86 1.06 0.94 0.97 1.71 1.54 0.98 -2.15%
  YoY % -18.87% 12.77% -3.09% -43.27% 11.04% 57.14% -
  Horiz. % 87.76% 108.16% 95.92% 98.98% 174.49% 157.14% 100.00%
DY 0.65 0.80 0.00 0.00 0.42 0.00 0.00 -
  YoY % -18.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.76% 190.48% 0.00% 0.00% 100.00% - -
P/NAPS 57.09 37.04 17.26 15.47 12.72 13.46 16.00 23.60%
  YoY % 54.13% 114.60% 11.57% 21.62% -5.50% -15.88% -
  Horiz. % 356.81% 231.50% 107.88% 96.69% 79.50% 84.12% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 30/11/18 30/11/17 28/11/16 30/11/15 28/11/14 18/11/13 -
Price 27.0000 19.7200 15.1600 14.0000 11.4400 12.0000 12.1400 -
P/RPS 15.22 12.24 10.94 10.88 8.62 8.96 10.54 6.31%
  YoY % 24.35% 11.88% 0.55% 26.22% -3.79% -14.99% -
  Horiz. % 144.40% 116.13% 103.80% 103.23% 81.78% 85.01% 100.00%
P/EPS 119.32 92.79 108.18 98.16 55.97 65.19 96.57 3.59%
  YoY % 28.59% -14.23% 10.21% 75.38% -14.14% -32.49% -
  Horiz. % 123.56% 96.09% 112.02% 101.65% 57.96% 67.51% 100.00%
EY 0.84 1.08 0.92 1.02 1.79 1.53 1.04 -3.50%
  YoY % -22.22% 17.39% -9.80% -43.02% 16.99% 47.12% -
  Horiz. % 80.77% 103.85% 88.46% 98.08% 172.12% 147.12% 100.00%
DY 0.63 0.81 0.00 0.00 0.44 0.00 0.00 -
  YoY % -22.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.18% 184.09% 0.00% 0.00% 100.00% - -
P/NAPS 58.70 36.52 17.63 14.74 12.17 13.48 15.18 25.27%
  YoY % 60.73% 107.15% 19.61% 21.12% -9.72% -11.20% -
  Horiz. % 386.69% 240.58% 116.14% 97.10% 80.17% 88.80% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

525  363  569  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 ASB 0.17-0.02 
 MNC 0.045-0.005 
 HLT 1.67+0.14 
 KANGER 0.235-0.025 
 MTOUCHE 0.065-0.005 
 VSOLAR 0.040.00 
 CAREPLS 3.15+0.33 
 MMAG-WB 0.13-0.04 
 TOPGLOV 8.55+0.53 

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!

TOP ARTICLES

1. Stock selection criteria - Koon Yew Yin Koon Yew Yin's Blog
2. Technical View - Top Glove Corporation Bhd Rakuten Trade Research Reports
3. TOP GLOVE is buying back own share. Why Director dispose share? LIM CHEONG GUAN should hold the share for a year. gloveharicut
4. [Humbled Investor] MFCB: Low Risk High Return? What is the Target Price? HumbledInvestor
5. TOPGLOVE: Employee Provident Fund (EPF) is back with Top Glove Van Gogh of Financial
6. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
7. Investor lodge complaint with SC against Macquarie downgrade on TOP GLOVE gloveharicut
8. Will Shareholders benefit when Top Glove spend Rm 310 million on share buyback? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS