Highlights

[CARLSBG] YoY Quarter Result on 2017-12-31 [#4]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 14-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     16.71%    YoY -     6.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 573,916 525,650 429,938 434,643 422,508 423,824 387,738 6.75%
  YoY % 9.18% 22.26% -1.08% 2.87% -0.31% 9.31% -
  Horiz. % 148.02% 135.57% 110.88% 112.10% 108.97% 109.31% 100.00%
PBT 92,839 88,259 67,978 81,229 95,749 77,187 76,673 3.24%
  YoY % 5.19% 29.83% -16.31% -15.16% 24.05% 0.67% -
  Horiz. % 121.08% 115.11% 88.66% 105.94% 124.88% 100.67% 100.00%
Tax -20,908 -18,086 -15,469 -32,543 -20,045 -12,925 -11,729 10.11%
  YoY % -15.60% -16.92% 52.47% -62.35% -55.09% -10.20% -
  Horiz. % 178.26% 154.20% 131.89% 277.46% 170.90% 110.20% 100.00%
NP 71,931 70,173 52,509 48,686 75,704 64,262 64,944 1.72%
  YoY % 2.51% 33.64% 7.85% -35.69% 17.81% -1.05% -
  Horiz. % 110.76% 108.05% 80.85% 74.97% 116.57% 98.95% 100.00%
NP to SH 68,999 67,448 50,006 47,068 74,484 62,930 64,043 1.25%
  YoY % 2.30% 34.88% 6.24% -36.81% 18.36% -1.74% -
  Horiz. % 107.74% 105.32% 78.08% 73.49% 116.30% 98.26% 100.00%
Tax Rate 22.52 % 20.49 % 22.76 % 40.06 % 20.93 % 16.75 % 15.30 % 6.65%
  YoY % 9.91% -9.97% -43.19% 91.40% 24.96% 9.48% -
  Horiz. % 147.19% 133.92% 148.76% 261.83% 136.80% 109.48% 100.00%
Total Cost 501,985 455,477 377,429 385,957 346,804 359,562 322,794 7.63%
  YoY % 10.21% 20.68% -2.21% 11.29% -3.55% 11.39% -
  Horiz. % 155.51% 141.10% 116.93% 119.57% 107.44% 111.39% 100.00%
Net Worth 155,931 180,391 311,862 330,207 342,455 330,207 284,345 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.58% 3.71% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.44% 116.13% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 138,809 147,676 235,425 204,851 204,861 201,793 171,218 -3.44%
  YoY % -6.00% -37.27% 14.93% -0.01% 1.52% 17.86% -
  Horiz. % 81.07% 86.25% 137.50% 119.64% 119.65% 117.86% 100.00%
Div Payout % 201.18 % 218.95 % 470.80 % 435.22 % 275.04 % 320.66 % 267.35 % -4.63%
  YoY % -8.12% -53.49% 8.18% 58.24% -14.23% 19.94% -
  Horiz. % 75.25% 81.90% 176.10% 162.79% 102.88% 119.94% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 155,931 180,391 311,862 330,207 342,455 330,207 284,345 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.58% 3.71% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.44% 116.13% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,763 305,748 305,748 -
  YoY % 0.00% 0.00% 0.00% -0.01% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.53 % 13.35 % 12.21 % 11.20 % 17.92 % 15.16 % 16.75 % -4.72%
  YoY % -6.14% 9.34% 9.02% -37.50% 18.21% -9.49% -
  Horiz. % 74.81% 79.70% 72.90% 66.87% 106.99% 90.51% 100.00%
ROE 44.25 % 37.39 % 16.03 % 14.25 % 21.75 % 19.06 % 22.52 % 11.91%
  YoY % 18.35% 133.25% 12.49% -34.48% 14.11% -15.36% -
  Horiz. % 196.49% 166.03% 71.18% 63.28% 96.58% 84.64% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 187.71 171.92 140.62 142.16 138.18 138.62 126.82 6.75%
  YoY % 9.18% 22.26% -1.08% 2.88% -0.32% 9.30% -
  Horiz. % 148.01% 135.56% 110.88% 112.10% 108.96% 109.30% 100.00%
EPS 22.57 22.06 16.36 15.39 24.36 20.58 20.95 1.25%
  YoY % 2.31% 34.84% 6.30% -36.82% 18.37% -1.77% -
  Horiz. % 107.73% 105.30% 78.09% 73.46% 116.28% 98.23% 100.00%
DPS 45.40 48.30 77.00 67.00 67.00 66.00 56.00 -3.44%
  YoY % -6.00% -37.27% 14.93% 0.00% 1.52% 17.86% -
  Horiz. % 81.07% 86.25% 137.50% 119.64% 119.64% 117.86% 100.00%
NAPS 0.5100 0.5900 1.0200 1.0800 1.1200 1.0800 0.9300 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.57% 3.70% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.43% 116.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 187.71 171.92 140.62 142.16 138.19 138.62 126.82 6.75%
  YoY % 9.18% 22.26% -1.08% 2.87% -0.31% 9.30% -
  Horiz. % 148.01% 135.56% 110.88% 112.10% 108.97% 109.30% 100.00%
EPS 22.57 22.06 16.36 15.39 24.36 20.58 20.95 1.25%
  YoY % 2.31% 34.84% 6.30% -36.82% 18.37% -1.77% -
  Horiz. % 107.73% 105.30% 78.09% 73.46% 116.28% 98.23% 100.00%
DPS 45.40 48.30 77.00 67.00 67.00 66.00 56.00 -3.44%
  YoY % -6.00% -37.27% 14.93% 0.00% 1.52% 17.86% -
  Horiz. % 81.07% 86.25% 137.50% 119.64% 119.64% 117.86% 100.00%
NAPS 0.5100 0.5900 1.0200 1.0800 1.1201 1.0800 0.9300 -9.52%
  YoY % -13.56% -42.16% -5.56% -3.58% 3.71% 16.13% -
  Horiz. % 54.84% 63.44% 109.68% 116.13% 120.44% 116.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 29.4000 19.6800 15.3000 13.9200 11.7000 11.7400 12.1800 -
P/RPS 15.66 11.45 10.88 9.79 8.47 8.47 9.60 8.49%
  YoY % 36.77% 5.24% 11.13% 15.58% 0.00% -11.77% -
  Horiz. % 163.12% 119.27% 113.33% 101.98% 88.23% 88.23% 100.00%
P/EPS 130.28 89.21 93.55 90.42 48.03 57.04 58.15 14.38%
  YoY % 46.04% -4.64% 3.46% 88.26% -15.80% -1.91% -
  Horiz. % 224.04% 153.41% 160.88% 155.49% 82.60% 98.09% 100.00%
EY 0.77 1.12 1.07 1.11 2.08 1.75 1.72 -12.53%
  YoY % -31.25% 4.67% -3.60% -46.63% 18.86% 1.74% -
  Horiz. % 44.77% 65.12% 62.21% 64.53% 120.93% 101.74% 100.00%
DY 1.54 2.45 5.03 4.81 5.73 5.62 4.60 -16.66%
  YoY % -37.14% -51.29% 4.57% -16.06% 1.96% 22.17% -
  Horiz. % 33.48% 53.26% 109.35% 104.57% 124.57% 122.17% 100.00%
P/NAPS 57.65 33.36 15.00 12.89 10.45 10.87 13.10 28.00%
  YoY % 72.81% 122.40% 16.37% 23.35% -3.86% -17.02% -
  Horiz. % 440.08% 254.66% 114.50% 98.40% 79.77% 82.98% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 14/02/19 14/02/18 21/02/17 26/02/16 27/02/15 21/02/14 -
Price 38.9400 21.5800 16.6600 14.7400 12.1200 12.8600 12.7000 -
P/RPS 20.74 12.55 11.85 10.37 8.77 9.28 10.01 12.90%
  YoY % 65.26% 5.91% 14.27% 18.24% -5.50% -7.29% -
  Horiz. % 207.19% 125.37% 118.38% 103.60% 87.61% 92.71% 100.00%
P/EPS 172.55 97.82 101.86 95.75 49.75 62.48 60.63 19.03%
  YoY % 76.40% -3.97% 6.38% 92.46% -20.37% 3.05% -
  Horiz. % 284.60% 161.34% 168.00% 157.93% 82.06% 103.05% 100.00%
EY 0.58 1.02 0.98 1.04 2.01 1.60 1.65 -15.98%
  YoY % -43.14% 4.08% -5.77% -48.26% 25.62% -3.03% -
  Horiz. % 35.15% 61.82% 59.39% 63.03% 121.82% 96.97% 100.00%
DY 1.17 2.24 4.62 4.55 5.53 5.13 4.41 -19.83%
  YoY % -47.77% -51.52% 1.54% -17.72% 7.80% 16.33% -
  Horiz. % 26.53% 50.79% 104.76% 103.17% 125.40% 116.33% 100.00%
P/NAPS 76.35 36.58 16.33 13.65 10.82 11.91 13.66 33.20%
  YoY % 108.72% 124.00% 19.63% 26.16% -9.15% -12.81% -
  Horiz. % 558.93% 267.79% 119.55% 99.93% 79.21% 87.19% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS