Highlights

[CARLSBG] YoY TTM 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 -     1.35%    YoY -     7.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,982,344 1,768,223 1,679,494 1,659,945 1,635,096 1,555,149 1,584,780 3.80%
  YoY % 12.11% 5.28% 1.18% 1.52% 5.14% -1.87% -
  Horiz. % 125.09% 111.58% 105.98% 104.74% 103.17% 98.13% 100.00%
PBT 361,267 294,792 283,843 283,632 274,252 236,429 245,651 6.64%
  YoY % 22.55% 3.86% 0.07% 3.42% 16.00% -3.75% -
  Horiz. % 147.07% 120.00% 115.55% 115.46% 111.64% 96.25% 100.00%
Tax -74,503 -62,414 -73,177 -63,394 -57,331 -49,808 -51,898 6.21%
  YoY % -19.37% 14.71% -15.43% -10.58% -15.10% 4.03% -
  Horiz. % 143.56% 120.26% 141.00% 122.15% 110.47% 95.97% 100.00%
NP 286,764 232,378 210,666 220,238 216,921 186,621 193,753 6.75%
  YoY % 23.40% 10.31% -4.35% 1.53% 16.24% -3.68% -
  Horiz. % 148.00% 119.94% 108.73% 113.67% 111.96% 96.32% 100.00%
NP to SH 277,161 221,165 204,979 215,913 211,582 183,927 191,633 6.34%
  YoY % 25.32% 7.90% -5.06% 2.05% 15.04% -4.02% -
  Horiz. % 144.63% 115.41% 106.96% 112.67% 110.41% 95.98% 100.00%
Tax Rate 20.62 % 21.17 % 25.78 % 22.35 % 20.90 % 21.07 % 21.13 % -0.41%
  YoY % -2.60% -17.88% 15.35% 6.94% -0.81% -0.28% -
  Horiz. % 97.59% 100.19% 122.01% 105.77% 98.91% 99.72% 100.00%
Total Cost 1,695,580 1,535,845 1,468,828 1,439,707 1,418,175 1,368,528 1,391,027 3.35%
  YoY % 10.40% 4.56% 2.02% 1.52% 3.63% -1.62% -
  Horiz. % 121.89% 110.41% 105.59% 103.50% 101.95% 98.38% 100.00%
Net Worth 180,391 311,862 330,207 342,455 330,207 284,345 305,748 -8.41%
  YoY % -42.16% -5.56% -3.58% 3.71% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.01% 108.00% 93.00% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 305,747 266,000 220,138 235,436 217,081 186,506 177,486 9.48%
  YoY % 14.94% 20.83% -6.50% 8.46% 16.39% 5.08% -
  Horiz. % 172.27% 149.87% 124.03% 132.65% 122.31% 105.08% 100.00%
Div Payout % 110.31 % 120.27 % 107.40 % 109.04 % 102.60 % 101.40 % 92.62 % 2.95%
  YoY % -8.28% 11.98% -1.50% 6.28% 1.18% 9.48% -
  Horiz. % 119.10% 129.85% 115.96% 117.73% 110.78% 109.48% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 180,391 311,862 330,207 342,455 330,207 284,345 305,748 -8.41%
  YoY % -42.16% -5.56% -3.58% 3.71% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.01% 108.00% 93.00% 100.00%
NOSH 305,748 305,748 305,748 305,763 305,748 305,748 305,748 -
  YoY % 0.00% 0.00% -0.01% 0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.47 % 13.14 % 12.54 % 13.27 % 13.27 % 12.00 % 12.23 % 2.84%
  YoY % 10.12% 4.78% -5.50% 0.00% 10.58% -1.88% -
  Horiz. % 118.32% 107.44% 102.53% 108.50% 108.50% 98.12% 100.00%
ROE 153.64 % 70.92 % 62.08 % 63.05 % 64.08 % 64.68 % 62.68 % 16.11%
  YoY % 116.64% 14.24% -1.54% -1.61% -0.93% 3.19% -
  Horiz. % 245.12% 113.15% 99.04% 100.59% 102.23% 103.19% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 648.36 578.33 549.31 542.89 534.79 508.64 518.33 3.80%
  YoY % 12.11% 5.28% 1.18% 1.51% 5.14% -1.87% -
  Horiz. % 125.09% 111.58% 105.98% 104.74% 103.18% 98.13% 100.00%
EPS 90.65 72.34 67.04 70.61 69.20 60.16 62.68 6.34%
  YoY % 25.31% 7.91% -5.06% 2.04% 15.03% -4.02% -
  Horiz. % 144.62% 115.41% 106.96% 112.65% 110.40% 95.98% 100.00%
DPS 100.00 87.00 72.00 77.00 71.00 61.00 58.05 9.48%
  YoY % 14.94% 20.83% -6.49% 8.45% 16.39% 5.08% -
  Horiz. % 172.27% 149.87% 124.03% 132.64% 122.31% 105.08% 100.00%
NAPS 0.5900 1.0200 1.0800 1.1200 1.0800 0.9300 1.0000 -8.41%
  YoY % -42.16% -5.56% -3.57% 3.70% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.00% 108.00% 93.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 648.36 578.33 549.31 542.91 534.79 508.64 518.33 3.80%
  YoY % 12.11% 5.28% 1.18% 1.52% 5.14% -1.87% -
  Horiz. % 125.09% 111.58% 105.98% 104.74% 103.18% 98.13% 100.00%
EPS 90.65 72.34 67.04 70.62 69.20 60.16 62.68 6.34%
  YoY % 25.31% 7.91% -5.07% 2.05% 15.03% -4.02% -
  Horiz. % 144.62% 115.41% 106.96% 112.67% 110.40% 95.98% 100.00%
DPS 100.00 87.00 72.00 77.00 71.00 61.00 58.05 9.48%
  YoY % 14.94% 20.83% -6.49% 8.45% 16.39% 5.08% -
  Horiz. % 172.27% 149.87% 124.03% 132.64% 122.31% 105.08% 100.00%
NAPS 0.5900 1.0200 1.0800 1.1201 1.0800 0.9300 1.0000 -8.41%
  YoY % -42.16% -5.56% -3.58% 3.71% 16.13% -7.00% -
  Horiz. % 59.00% 102.00% 108.00% 112.01% 108.00% 93.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 19.6800 15.3000 13.9200 11.7000 11.7400 12.1800 12.5200 -
P/RPS 3.04 2.65 2.53 2.16 2.20 2.39 2.42 3.87%
  YoY % 14.72% 4.74% 17.13% -1.82% -7.95% -1.24% -
  Horiz. % 125.62% 109.50% 104.55% 89.26% 90.91% 98.76% 100.00%
P/EPS 21.71 21.15 20.76 16.57 16.96 20.25 19.98 1.39%
  YoY % 2.65% 1.88% 25.29% -2.30% -16.25% 1.35% -
  Horiz. % 108.66% 105.86% 103.90% 82.93% 84.88% 101.35% 100.00%
EY 4.61 4.73 4.82 6.04 5.89 4.94 5.01 -1.38%
  YoY % -2.54% -1.87% -20.20% 2.55% 19.23% -1.40% -
  Horiz. % 92.02% 94.41% 96.21% 120.56% 117.56% 98.60% 100.00%
DY 5.08 5.69 5.17 6.58 6.05 5.01 4.64 1.52%
  YoY % -10.72% 10.06% -21.43% 8.76% 20.76% 7.97% -
  Horiz. % 109.48% 122.63% 111.42% 141.81% 130.39% 107.97% 100.00%
P/NAPS 33.36 15.00 12.89 10.45 10.87 13.10 12.52 17.73%
  YoY % 122.40% 16.37% 23.35% -3.86% -17.02% 4.63% -
  Horiz. % 266.45% 119.81% 102.96% 83.47% 86.82% 104.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 14/02/19 14/02/18 21/02/17 26/02/16 27/02/15 21/02/14 26/02/13 -
Price 21.5800 16.6600 14.7400 12.1200 12.8600 12.7000 12.7000 -
P/RPS 3.33 2.88 2.68 2.23 2.40 2.50 2.45 5.25%
  YoY % 15.62% 7.46% 20.18% -7.08% -4.00% 2.04% -
  Horiz. % 135.92% 117.55% 109.39% 91.02% 97.96% 102.04% 100.00%
P/EPS 23.81 23.03 21.99 17.16 18.58 21.11 20.26 2.73%
  YoY % 3.39% 4.73% 28.15% -7.64% -11.98% 4.20% -
  Horiz. % 117.52% 113.67% 108.54% 84.70% 91.71% 104.20% 100.00%
EY 4.20 4.34 4.55 5.83 5.38 4.74 4.94 -2.67%
  YoY % -3.23% -4.62% -21.96% 8.36% 13.50% -4.05% -
  Horiz. % 85.02% 87.85% 92.11% 118.02% 108.91% 95.95% 100.00%
DY 4.63 5.22 4.88 6.35 5.52 4.80 4.57 0.22%
  YoY % -11.30% 6.97% -23.15% 15.04% 15.00% 5.03% -
  Horiz. % 101.31% 114.22% 106.78% 138.95% 120.79% 105.03% 100.00%
P/NAPS 36.58 16.33 13.65 10.82 11.91 13.66 12.70 19.27%
  YoY % 124.00% 19.63% 26.16% -9.15% -12.81% 7.56% -
  Horiz. % 288.03% 128.58% 107.48% 85.20% 93.78% 107.56% 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.
 


 

336  279  528  1132 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers