[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 23.4%
YoY- 57.74%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,680,366 1,166,931 660,204 2,412,465 1,799,711 1,228,078 653,850 87.51%
PBT 323,641 225,771 110,999 444,405 355,291 246,836 120,332 93.28%
Tax -68,555 -49,014 -24,484 -119,544 -92,874 -63,054 -27,575 83.41%
NP 255,086 176,757 86,515 324,861 262,417 183,782 92,757 96.16%
-
NP to SH 249,222 173,278 85,042 317,046 256,925 180,534 91,588 94.79%
-
Tax Rate 21.18% 21.71% 22.06% 26.90% 26.14% 25.54% 22.92% -
Total Cost 1,425,280 990,174 573,689 2,087,604 1,537,294 1,044,296 561,093 86.06%
-
Net Worth 217,081 207,908 253,770 152,874 149,816 140,644 284,345 -16.45%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 189,563 131,471 64,207 269,058 192,621 134,529 67,264 99.39%
Div Payout % 76.06% 75.87% 75.50% 84.86% 74.97% 74.52% 73.44% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 217,081 207,908 253,770 152,874 149,816 140,644 284,345 -16.45%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.18% 15.15% 13.10% 13.47% 14.58% 14.97% 14.19% -
ROE 114.81% 83.34% 33.51% 207.39% 171.49% 128.36% 32.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 549.59 381.66 215.93 789.04 588.63 401.66 213.85 87.51%
EPS 81.51 56.67 27.81 103.70 84.03 59.05 29.96 94.76%
DPS 62.00 43.00 21.00 88.00 63.00 44.00 22.00 99.39%
NAPS 0.71 0.68 0.83 0.50 0.49 0.46 0.93 -16.45%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 549.61 381.68 215.94 789.06 588.65 401.68 213.86 87.51%
EPS 81.51 56.68 27.82 103.70 84.03 59.05 29.96 94.76%
DPS 62.00 43.00 21.00 88.00 63.00 44.00 22.00 99.39%
NAPS 0.71 0.68 0.83 0.50 0.49 0.46 0.93 -16.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 20.00 20.36 21.54 22.88 22.50 22.48 21.72 -
P/RPS 3.64 5.33 9.98 2.90 3.82 5.60 10.16 -49.52%
P/EPS 24.54 35.93 77.44 22.06 26.78 38.07 72.51 -51.40%
EY 4.08 2.78 1.29 4.53 3.73 2.63 1.38 105.85%
DY 3.10 2.11 0.97 3.85 2.80 1.96 1.01 111.05%
P/NAPS 28.17 29.94 25.95 45.76 45.92 48.87 23.35 13.31%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 01/11/23 15/08/23 09/05/23 23/02/23 11/11/22 19/08/22 24/05/22 -
Price 19.82 20.68 21.52 23.44 23.40 24.22 22.10 -
P/RPS 3.61 5.42 9.97 2.97 3.98 6.03 10.33 -50.35%
P/EPS 24.32 36.49 77.37 22.60 27.85 41.02 73.78 -52.24%
EY 4.11 2.74 1.29 4.42 3.59 2.44 1.36 108.88%
DY 3.13 2.08 0.98 3.75 2.69 1.82 1.00 113.82%
P/NAPS 27.92 30.41 25.93 46.88 47.76 52.65 23.76 11.34%

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