Highlights

[CARLSBG] YoY TTM Result on 2014-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     9.16%    YoY -     32.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,772,928 1,667,359 1,661,261 1,599,010 1,503,905 1,583,254 1,480,445 3.05%
  YoY % 6.33% 0.37% 3.89% 6.32% -5.01% 6.94% -
  Horiz. % 119.76% 112.63% 112.21% 108.01% 101.58% 106.94% 100.00%
PBT 308,043 298,363 265,070 273,738 208,921 242,707 214,061 6.25%
  YoY % 3.24% 12.56% -3.17% 31.02% -13.92% 13.38% -
  Horiz. % 143.90% 139.38% 123.83% 127.88% 97.60% 113.38% 100.00%
Tax -79,488 -60,679 -56,274 -56,135 -46,482 -51,945 -53,698 6.75%
  YoY % -31.00% -7.83% -0.25% -20.77% 10.52% 3.26% -
  Horiz. % 148.03% 113.00% 104.80% 104.54% 86.56% 96.74% 100.00%
NP 228,555 237,684 208,796 217,603 162,439 190,762 160,363 6.08%
  YoY % -3.84% 13.84% -4.05% 33.96% -14.85% 18.96% -
  Horiz. % 142.52% 148.22% 130.20% 135.69% 101.29% 118.96% 100.00%
NP to SH 218,227 232,395 204,359 212,695 160,354 188,512 159,306 5.38%
  YoY % -6.10% 13.72% -3.92% 32.64% -14.94% 18.33% -
  Horiz. % 136.99% 145.88% 128.28% 133.51% 100.66% 118.33% 100.00%
Tax Rate 25.80 % 20.34 % 21.23 % 20.51 % 22.25 % 21.40 % 25.09 % 0.47%
  YoY % 26.84% -4.19% 3.51% -7.82% 3.97% -14.71% -
  Horiz. % 102.83% 81.07% 84.62% 81.75% 88.68% 85.29% 100.00%
Total Cost 1,544,373 1,429,675 1,452,465 1,381,407 1,341,466 1,392,492 1,320,082 2.65%
  YoY % 8.02% -1.57% 5.14% 2.98% -3.66% 5.49% -
  Horiz. % 116.99% 108.30% 110.03% 104.65% 101.62% 105.49% 100.00%
Net Worth 262,943 290,460 287,403 272,115 244,598 281,288 605,250 -12.96%
  YoY % -9.47% 1.06% 5.62% 11.25% -13.04% -53.53% -
  Horiz. % 43.44% 47.99% 47.48% 44.96% 40.41% 46.47% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 235,425 220,148 232,368 186,506 192,621 206,458 154,615 7.25%
  YoY % 6.94% -5.26% 24.59% -3.17% -6.70% 33.53% -
  Horiz. % 152.26% 142.38% 150.29% 120.63% 124.58% 133.53% 100.00%
Div Payout % 107.88 % 94.73 % 113.71 % 87.69 % 120.12 % 109.52 % 97.06 % 1.78%
  YoY % 13.88% -16.69% 29.67% -27.00% 9.68% 12.84% -
  Horiz. % 111.15% 97.60% 117.15% 90.35% 123.76% 112.84% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 262,943 290,460 287,403 272,115 244,598 281,288 605,250 -12.96%
  YoY % -9.47% 1.06% 5.62% 11.25% -13.04% -53.53% -
  Horiz. % 43.44% 47.99% 47.48% 44.96% 40.41% 46.47% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,682 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.89 % 14.26 % 12.57 % 13.61 % 10.80 % 12.05 % 10.83 % 2.94%
  YoY % -9.61% 13.44% -7.64% 26.02% -10.37% 11.27% -
  Horiz. % 119.02% 131.67% 116.07% 125.67% 99.72% 111.27% 100.00%
ROE 82.99 % 80.01 % 71.11 % 78.16 % 65.56 % 67.02 % 26.32 % 21.07%
  YoY % 3.72% 12.52% -9.02% 19.22% -2.18% 154.64% -
  Horiz. % 315.31% 303.99% 270.17% 296.96% 249.09% 254.64% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 579.87 545.34 543.34 522.98 491.88 517.83 484.31 3.04%
  YoY % 6.33% 0.37% 3.89% 6.32% -5.01% 6.92% -
  Horiz. % 119.73% 112.60% 112.19% 107.98% 101.56% 106.92% 100.00%
EPS 71.37 76.01 66.84 69.57 52.45 61.66 52.11 5.38%
  YoY % -6.10% 13.72% -3.92% 32.64% -14.94% 18.33% -
  Horiz. % 136.96% 145.86% 128.27% 133.51% 100.65% 118.33% 100.00%
DPS 77.00 72.00 76.00 61.00 63.00 67.55 50.55 7.26%
  YoY % 6.94% -5.26% 24.59% -3.17% -6.74% 33.63% -
  Horiz. % 152.32% 142.43% 150.35% 120.67% 124.63% 133.63% 100.00%
NAPS 0.8600 0.9500 0.9400 0.8900 0.8000 0.9200 1.9800 -12.96%
  YoY % -9.47% 1.06% 5.62% 11.25% -13.04% -53.54% -
  Horiz. % 43.43% 47.98% 47.47% 44.95% 40.40% 46.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 579.87 545.34 543.34 522.98 491.88 517.83 484.20 3.05%
  YoY % 6.33% 0.37% 3.89% 6.32% -5.01% 6.95% -
  Horiz. % 119.76% 112.63% 112.21% 108.01% 101.59% 106.95% 100.00%
EPS 71.37 76.01 66.84 69.57 52.45 61.66 52.10 5.38%
  YoY % -6.10% 13.72% -3.92% 32.64% -14.94% 18.35% -
  Horiz. % 136.99% 145.89% 128.29% 133.53% 100.67% 118.35% 100.00%
DPS 77.00 72.00 76.00 61.00 63.00 67.55 50.57 7.25%
  YoY % 6.94% -5.26% 24.59% -3.17% -6.74% 33.58% -
  Horiz. % 152.26% 142.38% 150.29% 120.62% 124.58% 133.58% 100.00%
NAPS 0.8600 0.9500 0.9400 0.8900 0.8000 0.9200 1.9796 -12.96%
  YoY % -9.47% 1.06% 5.62% 11.25% -13.04% -53.53% -
  Horiz. % 43.44% 47.99% 47.48% 44.96% 40.41% 46.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 14.8400 14.7000 11.9600 11.9800 12.8000 11.5000 6.4500 -
P/RPS 2.56 2.70 2.20 2.29 2.60 2.22 1.33 11.52%
  YoY % -5.19% 22.73% -3.93% -11.92% 17.12% 66.92% -
  Horiz. % 192.48% 203.01% 165.41% 172.18% 195.49% 166.92% 100.00%
P/EPS 20.79 19.34 17.89 17.22 24.41 18.65 12.38 9.02%
  YoY % 7.50% 8.11% 3.89% -29.46% 30.88% 50.65% -
  Horiz. % 167.93% 156.22% 144.51% 139.10% 197.17% 150.65% 100.00%
EY 4.81 5.17 5.59 5.81 4.10 5.36 8.08 -8.27%
  YoY % -6.96% -7.51% -3.79% 41.71% -23.51% -33.66% -
  Horiz. % 59.53% 63.99% 69.18% 71.91% 50.74% 66.34% 100.00%
DY 5.19 4.90 6.35 5.09 4.92 5.87 7.84 -6.64%
  YoY % 5.92% -22.83% 24.75% 3.46% -16.18% -25.13% -
  Horiz. % 66.20% 62.50% 80.99% 64.92% 62.76% 74.87% 100.00%
P/NAPS 17.26 15.47 12.72 13.46 16.00 12.50 3.26 31.99%
  YoY % 11.57% 21.62% -5.50% -15.88% 28.00% 283.44% -
  Horiz. % 529.45% 474.54% 390.18% 412.88% 490.80% 383.44% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 28/11/16 30/11/15 28/11/14 18/11/13 29/11/12 15/11/11 -
Price 15.1600 14.0000 11.4400 12.0000 12.1400 12.3000 7.0500 -
P/RPS 2.61 2.57 2.11 2.29 2.47 2.38 1.46 10.16%
  YoY % 1.56% 21.80% -7.86% -7.29% 3.78% 63.01% -
  Horiz. % 178.77% 176.03% 144.52% 156.85% 169.18% 163.01% 100.00%
P/EPS 21.24 18.42 17.12 17.25 23.15 19.95 13.53 7.80%
  YoY % 15.31% 7.59% -0.75% -25.49% 16.04% 47.45% -
  Horiz. % 156.98% 136.14% 126.53% 127.49% 171.10% 147.45% 100.00%
EY 4.71 5.43 5.84 5.80 4.32 5.01 7.39 -7.23%
  YoY % -13.26% -7.02% 0.69% 34.26% -13.77% -32.21% -
  Horiz. % 63.73% 73.48% 79.03% 78.48% 58.46% 67.79% 100.00%
DY 5.08 5.14 6.64 5.08 5.19 5.49 7.17 -5.58%
  YoY % -1.17% -22.59% 30.71% -2.12% -5.46% -23.43% -
  Horiz. % 70.85% 71.69% 92.61% 70.85% 72.38% 76.57% 100.00%
P/NAPS 17.63 14.74 12.17 13.48 15.18 13.37 3.56 30.53%
  YoY % 19.61% 21.12% -9.72% -11.20% 13.54% 275.56% -
  Horiz. % 495.22% 414.04% 341.85% 378.65% 426.40% 375.56% 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.
 


 

211  187  458  1406 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.395+0.01 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 PWRWELL 0.31+0.01 
 HSI-C7Q 0.235+0.025 
Partners & Brokers