Highlights

[CARLSBG] YoY TTM Result on 2019-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 16-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     2.45%    YoY -     21.03%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,093,795 1,814,057 1,726,409 1,686,212 1,618,614 1,530,319 1,601,499 4.57%
  YoY % 15.42% 5.08% 2.38% 4.18% 5.77% -4.44% -
  Horiz. % 130.74% 113.27% 107.80% 105.29% 101.07% 95.56% 100.00%
PBT 370,590 311,282 293,786 298,705 268,006 238,859 244,674 7.16%
  YoY % 19.05% 5.96% -1.65% 11.45% 12.20% -2.38% -
  Horiz. % 151.46% 127.22% 120.07% 122.08% 109.54% 97.62% 100.00%
Tax -77,134 -64,857 -78,638 -63,165 -55,751 -50,041 -52,775 6.53%
  YoY % -18.93% 17.52% -24.50% -13.30% -11.41% 5.18% -
  Horiz. % 146.16% 122.89% 149.01% 119.69% 105.64% 94.82% 100.00%
NP 293,456 246,425 215,148 235,540 212,255 188,818 191,899 7.33%
  YoY % 19.09% 14.54% -8.66% 10.97% 12.41% -1.61% -
  Horiz. % 152.92% 128.41% 112.12% 122.74% 110.61% 98.39% 100.00%
NP to SH 283,941 234,599 209,427 231,626 206,478 185,725 189,805 6.94%
  YoY % 21.03% 12.02% -9.58% 12.18% 11.17% -2.15% -
  Horiz. % 149.60% 123.60% 110.34% 122.03% 108.78% 97.85% 100.00%
Tax Rate 20.81 % 20.84 % 26.77 % 21.15 % 20.80 % 20.95 % 21.57 % -0.60%
  YoY % -0.14% -22.15% 26.57% 1.68% -0.72% -2.87% -
  Horiz. % 96.48% 96.62% 124.11% 98.05% 96.43% 97.13% 100.00%
Total Cost 1,800,339 1,567,632 1,511,261 1,450,672 1,406,359 1,341,501 1,409,600 4.16%
  YoY % 14.84% 3.73% 4.18% 3.15% 4.83% -4.83% -
  Horiz. % 127.72% 111.21% 107.21% 102.91% 99.77% 95.17% 100.00%
Net Worth 223,196 388,299 397,472 394,414 382,185 336,322 357,725 -7.56%
  YoY % -42.52% -2.31% 0.78% 3.20% 13.64% -5.98% -
  Horiz. % 62.39% 108.55% 111.11% 110.26% 106.84% 94.02% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 310,334 327,150 220,138 235,436 217,081 186,506 177,486 9.76%
  YoY % -5.14% 48.61% -6.50% 8.46% 16.39% 5.08% -
  Horiz. % 174.85% 184.32% 124.03% 132.65% 122.31% 105.08% 100.00%
Div Payout % 109.30 % 139.45 % 105.11 % 101.65 % 105.14 % 100.42 % 93.51 % 2.63%
  YoY % -21.62% 32.67% 3.40% -3.32% 4.70% 7.39% -
  Horiz. % 116.89% 149.13% 112.41% 108.70% 112.44% 107.39% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 223,196 388,299 397,472 394,414 382,185 336,322 357,725 -7.56%
  YoY % -42.52% -2.31% 0.78% 3.20% 13.64% -5.98% -
  Horiz. % 62.39% 108.55% 111.11% 110.26% 106.84% 94.02% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 14.02 % 13.58 % 12.46 % 13.97 % 13.11 % 12.34 % 11.98 % 2.65%
  YoY % 3.24% 8.99% -10.81% 6.56% 6.24% 3.01% -
  Horiz. % 117.03% 113.36% 104.01% 116.61% 109.43% 103.01% 100.00%
ROE 127.22 % 60.42 % 52.69 % 58.73 % 54.03 % 55.22 % 53.06 % 15.68%
  YoY % 110.56% 14.67% -10.28% 8.70% -2.16% 4.07% -
  Horiz. % 239.77% 113.87% 99.30% 110.69% 101.83% 104.07% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 684.81 593.32 564.65 551.50 529.39 500.52 523.80 4.57%
  YoY % 15.42% 5.08% 2.38% 4.18% 5.77% -4.44% -
  Horiz. % 130.74% 113.27% 107.80% 105.29% 101.07% 95.56% 100.00%
EPS 92.87 76.73 68.50 75.76 67.53 60.74 62.08 6.94%
  YoY % 21.03% 12.01% -9.58% 12.19% 11.18% -2.16% -
  Horiz. % 149.60% 123.60% 110.34% 122.04% 108.78% 97.84% 100.00%
DPS 101.50 107.00 72.00 77.00 71.00 61.00 58.05 9.76%
  YoY % -5.14% 48.61% -6.49% 8.45% 16.39% 5.08% -
  Horiz. % 174.85% 184.32% 124.03% 132.64% 122.31% 105.08% 100.00%
NAPS 0.7300 1.2700 1.3000 1.2900 1.2500 1.1000 1.1700 -7.56%
  YoY % -42.52% -2.31% 0.78% 3.20% 13.64% -5.98% -
  Horiz. % 62.39% 108.55% 111.11% 110.26% 106.84% 94.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 684.81 593.32 564.65 551.50 529.39 500.52 523.80 4.57%
  YoY % 15.42% 5.08% 2.38% 4.18% 5.77% -4.44% -
  Horiz. % 130.74% 113.27% 107.80% 105.29% 101.07% 95.56% 100.00%
EPS 92.87 76.73 68.50 75.76 67.53 60.74 62.08 6.94%
  YoY % 21.03% 12.01% -9.58% 12.19% 11.18% -2.16% -
  Horiz. % 149.60% 123.60% 110.34% 122.04% 108.78% 97.84% 100.00%
DPS 101.50 107.00 72.00 77.00 71.00 61.00 58.05 9.76%
  YoY % -5.14% 48.61% -6.49% 8.45% 16.39% 5.08% -
  Horiz. % 174.85% 184.32% 124.03% 132.64% 122.31% 105.08% 100.00%
NAPS 0.7300 1.2700 1.3000 1.2900 1.2500 1.1000 1.1700 -7.56%
  YoY % -42.52% -2.31% 0.78% 3.20% 13.64% -5.98% -
  Horiz. % 62.39% 108.55% 111.11% 110.26% 106.84% 94.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 26.7400 18.8800 15.0000 13.9800 13.5800 13.0200 13.8000 -
P/RPS 3.90 3.18 2.66 2.53 2.57 2.60 2.63 6.78%
  YoY % 22.64% 19.55% 5.14% -1.56% -1.15% -1.14% -
  Horiz. % 148.29% 120.91% 101.14% 96.20% 97.72% 98.86% 100.00%
P/EPS 28.79 24.61 21.90 18.45 20.11 21.43 22.23 4.40%
  YoY % 16.98% 12.37% 18.70% -8.25% -6.16% -3.60% -
  Horiz. % 129.51% 110.71% 98.52% 83.00% 90.46% 96.40% 100.00%
EY 3.47 4.06 4.57 5.42 4.97 4.67 4.50 -4.24%
  YoY % -14.53% -11.16% -15.68% 9.05% 6.42% 3.78% -
  Horiz. % 77.11% 90.22% 101.56% 120.44% 110.44% 103.78% 100.00%
DY 3.80 5.67 4.80 5.51 5.23 4.69 4.21 -1.69%
  YoY % -32.98% 18.12% -12.89% 5.35% 11.51% 11.40% -
  Horiz. % 90.26% 134.68% 114.01% 130.88% 124.23% 111.40% 100.00%
P/NAPS 36.63 14.87 11.54 10.84 10.86 11.84 11.79 20.79%
  YoY % 146.33% 28.86% 6.46% -0.18% -8.28% 0.42% -
  Horiz. % 310.69% 126.12% 97.88% 91.94% 92.11% 100.42% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 16/05/19 17/05/18 17/05/17 17/05/16 25/05/15 27/05/14 29/05/13 -
Price 24.2400 19.6200 14.8000 12.8400 12.7600 12.1000 16.0800 -
P/RPS 3.54 3.31 2.62 2.33 2.41 2.42 3.07 2.40%
  YoY % 6.95% 26.34% 12.45% -3.32% -0.41% -21.17% -
  Horiz. % 115.31% 107.82% 85.34% 75.90% 78.50% 78.83% 100.00%
P/EPS 26.10 25.57 21.61 16.95 18.89 19.92 25.90 0.13%
  YoY % 2.07% 18.32% 27.49% -10.27% -5.17% -23.09% -
  Horiz. % 100.77% 98.73% 83.44% 65.44% 72.93% 76.91% 100.00%
EY 3.83 3.91 4.63 5.90 5.29 5.02 3.86 -0.13%
  YoY % -2.05% -15.55% -21.53% 11.53% 5.38% 30.05% -
  Horiz. % 99.22% 101.30% 119.95% 152.85% 137.05% 130.05% 100.00%
DY 4.19 5.45 4.86 6.00 5.56 5.04 3.61 2.51%
  YoY % -23.12% 12.14% -19.00% 7.91% 10.32% 39.61% -
  Horiz. % 116.07% 150.97% 134.63% 166.20% 154.02% 139.61% 100.00%
P/NAPS 33.21 15.45 11.38 9.95 10.21 11.00 13.74 15.84%
  YoY % 114.95% 35.76% 14.37% -2.55% -7.18% -19.94% -
  Horiz. % 241.70% 112.45% 82.82% 72.42% 74.31% 80.06% 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
 
 

341  438  442  1066 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.775+0.015 
 MINETEC 0.14+0.015 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers