[CARLSBG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 55.88%
YoY- 23.91%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 653,850 1,772,821 1,230,495 881,202 531,996 1,785,000 1,312,464 -37.18%
PBT 120,332 259,573 167,358 134,502 86,418 209,780 160,907 -17.62%
Tax -27,575 -55,208 -35,756 -29,311 -18,599 -43,595 -34,510 -13.90%
NP 92,757 204,365 131,602 105,191 67,819 166,185 126,397 -18.65%
-
NP to SH 91,588 200,988 129,571 103,593 66,457 162,180 124,234 -18.40%
-
Tax Rate 22.92% 21.27% 21.36% 21.79% 21.52% 20.78% 21.45% -
Total Cost 561,093 1,568,456 1,098,893 776,011 464,177 1,618,815 1,186,067 -39.31%
-
Net Worth 284,345 217,081 149,816 149,816 207,908 174,276 140,644 59.95%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 67,264 171,218 30,574 30,574 - 122,299 - -
Div Payout % 73.44% 85.19% 23.60% 29.51% - 75.41% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 284,345 217,081 149,816 149,816 207,908 174,276 140,644 59.95%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.19% 11.53% 10.70% 11.94% 12.75% 9.31% 9.63% -
ROE 32.21% 92.59% 86.49% 69.15% 31.96% 93.06% 88.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 213.85 579.83 402.45 288.21 174.00 583.81 429.26 -37.18%
EPS 29.96 65.74 42.38 33.88 21.73 53.04 40.63 -18.39%
DPS 22.00 56.00 10.00 10.00 0.00 40.00 0.00 -
NAPS 0.93 0.71 0.49 0.49 0.68 0.57 0.46 59.95%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 213.86 579.85 402.47 288.22 174.00 583.83 429.28 -37.18%
EPS 29.96 65.74 42.38 33.88 21.74 53.05 40.63 -18.39%
DPS 22.00 56.00 10.00 10.00 0.00 40.00 0.00 -
NAPS 0.93 0.71 0.49 0.49 0.68 0.57 0.46 59.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 21.72 20.08 22.40 22.20 23.86 23.24 20.70 -
P/RPS 10.16 3.46 5.57 7.70 13.71 3.98 4.82 64.47%
P/EPS 72.51 30.55 52.86 65.52 109.77 43.81 50.94 26.56%
EY 1.38 3.27 1.89 1.53 0.91 2.28 1.96 -20.87%
DY 1.01 2.79 0.45 0.45 0.00 1.72 0.00 -
P/NAPS 23.35 28.28 45.71 45.31 35.09 40.77 45.00 -35.45%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 17/02/22 12/11/21 20/08/21 18/05/21 18/02/21 12/11/20 -
Price 22.10 22.30 21.64 21.90 22.00 22.50 23.24 -
P/RPS 10.33 3.85 5.38 7.60 12.64 3.85 5.41 53.97%
P/EPS 73.78 33.92 51.06 64.64 101.22 42.42 57.20 18.51%
EY 1.36 2.95 1.96 1.55 0.99 2.36 1.75 -15.48%
DY 1.00 2.51 0.46 0.46 0.00 1.78 0.00 -
P/NAPS 23.76 31.41 44.16 44.69 32.35 39.47 50.52 -39.55%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment