Highlights

[CARLSBG] YoY TTM Result on 2018-12-31 [#4]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 14-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     6.72%    YoY -     25.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,256,582 1,982,344 1,768,223 1,679,494 1,659,945 1,635,096 1,555,149 6.40%
  YoY % 13.83% 12.11% 5.28% 1.18% 1.52% 5.14% -
  Horiz. % 145.10% 127.47% 113.70% 108.00% 106.74% 105.14% 100.00%
PBT 382,237 361,267 294,792 283,843 283,632 274,252 236,429 8.33%
  YoY % 5.80% 22.55% 3.86% 0.07% 3.42% 16.00% -
  Horiz. % 161.67% 152.80% 124.69% 120.05% 119.96% 116.00% 100.00%
Tax -81,853 -74,503 -62,414 -73,177 -63,394 -57,331 -49,808 8.63%
  YoY % -9.87% -19.37% 14.71% -15.43% -10.58% -15.10% -
  Horiz. % 164.34% 149.58% 125.31% 146.92% 127.28% 115.10% 100.00%
NP 300,384 286,764 232,378 210,666 220,238 216,921 186,621 8.25%
  YoY % 4.75% 23.40% 10.31% -4.35% 1.53% 16.24% -
  Horiz. % 160.96% 153.66% 124.52% 112.88% 118.01% 116.24% 100.00%
NP to SH 291,041 277,161 221,165 204,979 215,913 211,582 183,927 7.95%
  YoY % 5.01% 25.32% 7.90% -5.06% 2.05% 15.04% -
  Horiz. % 158.24% 150.69% 120.25% 111.45% 117.39% 115.04% 100.00%
Tax Rate 21.41 % 20.62 % 21.17 % 25.78 % 22.35 % 20.90 % 21.07 % 0.27%
  YoY % 3.83% -2.60% -17.88% 15.35% 6.94% -0.81% -
  Horiz. % 101.61% 97.86% 100.47% 122.35% 106.07% 99.19% 100.00%
Total Cost 1,956,198 1,695,580 1,535,845 1,468,828 1,439,707 1,418,175 1,368,528 6.13%
  YoY % 15.37% 10.40% 4.56% 2.02% 1.52% 3.63% -
  Horiz. % 142.94% 123.90% 112.23% 107.33% 105.20% 103.63% 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 305,748 305,747 266,000 220,138 235,436 217,081 186,506 8.58%
  YoY % 0.00% 14.94% 20.83% -6.50% 8.46% 16.39% -
  Horiz. % 163.93% 163.93% 142.62% 118.03% 126.24% 116.39% 100.00%
Div Payout % 105.05 % 110.31 % 120.27 % 107.40 % 109.04 % 102.60 % 101.40 % 0.59%
  YoY % -4.77% -8.28% 11.98% -1.50% 6.28% 1.18% -
  Horiz. % 103.60% 108.79% 118.61% 105.92% 107.53% 101.18% 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 13.31 % 14.47 % 13.14 % 12.54 % 13.27 % 13.27 % 12.00 % 1.74%
  YoY % -8.02% 10.12% 4.78% -5.50% 0.00% 10.58% -
  Horiz. % 110.92% 120.58% 109.50% 104.50% 110.58% 110.58% 100.00%
ROE 186.65 % 153.64 % 70.92 % 62.08 % 63.05 % 64.08 % 64.68 % 19.31%
  YoY % 21.49% 116.64% 14.24% -1.54% -1.61% -0.93% -
  Horiz. % 288.57% 237.54% 109.65% 95.98% 97.48% 99.07% 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 738.05 648.36 578.33 549.31 542.89 534.79 508.64 6.40%
  YoY % 13.83% 12.11% 5.28% 1.18% 1.51% 5.14% -
  Horiz. % 145.10% 127.47% 113.70% 108.00% 106.73% 105.14% 100.00%
EPS 95.19 90.65 72.34 67.04 70.61 69.20 60.16 7.94%
  YoY % 5.01% 25.31% 7.91% -5.06% 2.04% 15.03% -
  Horiz. % 158.23% 150.68% 120.25% 111.44% 117.37% 115.03% 100.00%
DPS 100.00 100.00 87.00 72.00 77.00 71.00 61.00 8.58%
  YoY % 0.00% 14.94% 20.83% -6.49% 8.45% 16.39% -
  Horiz. % 163.93% 163.93% 142.62% 118.03% 126.23% 116.39% 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 738.05 648.36 578.33 549.31 542.91 534.79 508.64 6.40%
  YoY % 13.83% 12.11% 5.28% 1.18% 1.52% 5.14% -
  Horiz. % 145.10% 127.47% 113.70% 108.00% 106.74% 105.14% 100.00%
EPS 95.19 90.65 72.34 67.04 70.62 69.20 60.16 7.94%
  YoY % 5.01% 25.31% 7.91% -5.07% 2.05% 15.03% -
  Horiz. % 158.23% 150.68% 120.25% 111.44% 117.39% 115.03% 100.00%
DPS 100.00 100.00 87.00 72.00 77.00 71.00 61.00 8.58%
  YoY % 0.00% 14.94% 20.83% -6.49% 8.45% 16.39% -
  Horiz. % 163.93% 163.93% 142.62% 118.03% 126.23% 116.39% 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 3.98 3.04 2.65 2.53 2.16 2.20 2.39 8.87%
  YoY % 30.92% 14.72% 4.74% 17.13% -1.82% -7.95% -
  Horiz. % 166.53% 127.20% 110.88% 105.86% 90.38% 92.05% 100.00%
P/EPS 30.89 21.71 21.15 20.76 16.57 16.96 20.25 7.29%
  YoY % 42.28% 2.65% 1.88% 25.29% -2.30% -16.25% -
  Horiz. % 152.54% 107.21% 104.44% 102.52% 81.83% 83.75% 100.00%
EY 3.24 4.61 4.73 4.82 6.04 5.89 4.94 -6.79%
  YoY % -29.72% -2.54% -1.87% -20.20% 2.55% 19.23% -
  Horiz. % 65.59% 93.32% 95.75% 97.57% 122.27% 119.23% 100.00%
DY 3.40 5.08 5.69 5.17 6.58 6.05 5.01 -6.25%
  YoY % -33.07% -10.72% 10.06% -21.43% 8.76% 20.76% -
  Horiz. % 67.86% 101.40% 113.57% 103.19% 131.34% 120.76% 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 5.28 3.33 2.88 2.68 2.23 2.40 2.50 13.26%
  YoY % 58.56% 15.62% 7.46% 20.18% -7.08% -4.00% -
  Horiz. % 211.20% 133.20% 115.20% 107.20% 89.20% 96.00% 100.00%
P/EPS 40.91 23.81 23.03 21.99 17.16 18.58 21.11 11.65%
  YoY % 71.82% 3.39% 4.73% 28.15% -7.64% -11.98% -
  Horiz. % 193.79% 112.79% 109.10% 104.17% 81.29% 88.02% 100.00%
EY 2.44 4.20 4.34 4.55 5.83 5.38 4.74 -10.47%
  YoY % -41.90% -3.23% -4.62% -21.96% 8.36% 13.50% -
  Horiz. % 51.48% 88.61% 91.56% 95.99% 123.00% 113.50% 100.00%
DY 2.57 4.63 5.22 4.88 6.35 5.52 4.80 -9.88%
  YoY % -44.49% -11.30% 6.97% -23.15% 15.04% 15.00% -
  Horiz. % 53.54% 96.46% 108.75% 101.67% 132.29% 115.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers