[CARLSBG] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 97.12%
YoY- 74.27%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 660,204 2,412,465 1,799,711 1,228,078 653,850 1,772,821 1,230,495 -33.99%
PBT 110,999 444,405 355,291 246,836 120,332 259,573 167,358 -23.96%
Tax -24,484 -119,544 -92,874 -63,054 -27,575 -55,208 -35,756 -22.32%
NP 86,515 324,861 262,417 183,782 92,757 204,365 131,602 -24.41%
-
NP to SH 85,042 317,046 256,925 180,534 91,588 200,988 129,571 -24.49%
-
Tax Rate 22.06% 26.90% 26.14% 25.54% 22.92% 21.27% 21.36% -
Total Cost 573,689 2,087,604 1,537,294 1,044,296 561,093 1,568,456 1,098,893 -35.18%
-
Net Worth 253,770 152,874 149,816 140,644 284,345 217,081 149,816 42.14%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 64,207 269,058 192,621 134,529 67,264 171,218 30,574 64.06%
Div Payout % 75.50% 84.86% 74.97% 74.52% 73.44% 85.19% 23.60% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 253,770 152,874 149,816 140,644 284,345 217,081 149,816 42.14%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.10% 13.47% 14.58% 14.97% 14.19% 11.53% 10.70% -
ROE 33.51% 207.39% 171.49% 128.36% 32.21% 92.59% 86.49% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 215.93 789.04 588.63 401.66 213.85 579.83 402.45 -33.99%
EPS 27.81 103.70 84.03 59.05 29.96 65.74 42.38 -24.50%
DPS 21.00 88.00 63.00 44.00 22.00 56.00 10.00 64.06%
NAPS 0.83 0.50 0.49 0.46 0.93 0.71 0.49 42.14%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 215.94 789.06 588.65 401.68 213.86 579.85 402.47 -33.99%
EPS 27.82 103.70 84.03 59.05 29.96 65.74 42.38 -24.48%
DPS 21.00 88.00 63.00 44.00 22.00 56.00 10.00 64.06%
NAPS 0.83 0.50 0.49 0.46 0.93 0.71 0.49 42.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 21.54 22.88 22.50 22.48 21.72 20.08 22.40 -
P/RPS 9.98 2.90 3.82 5.60 10.16 3.46 5.57 47.57%
P/EPS 77.44 22.06 26.78 38.07 72.51 30.55 52.86 29.02%
EY 1.29 4.53 3.73 2.63 1.38 3.27 1.89 -22.49%
DY 0.97 3.85 2.80 1.96 1.01 2.79 0.45 66.94%
P/NAPS 25.95 45.76 45.92 48.87 23.35 28.28 45.71 -31.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 09/05/23 23/02/23 11/11/22 19/08/22 24/05/22 17/02/22 12/11/21 -
Price 21.52 23.44 23.40 24.22 22.10 22.30 21.64 -
P/RPS 9.97 2.97 3.98 6.03 10.33 3.85 5.38 50.92%
P/EPS 77.37 22.60 27.85 41.02 73.78 33.92 51.06 31.95%
EY 1.29 4.42 3.59 2.44 1.36 2.95 1.96 -24.35%
DY 0.98 3.75 2.69 1.82 1.00 2.51 0.46 65.64%
P/NAPS 25.93 46.88 47.76 52.65 23.76 31.41 44.16 -29.90%

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