[CARLSBG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -74.93%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,785,000 1,312,464 877,145 589,872 2,256,581 1,682,665 1,140,445 34.62%
PBT 209,780 160,907 108,177 95,246 382,237 289,398 199,218 3.48%
Tax -43,595 -34,510 -23,599 -21,067 -81,853 -60,945 -42,539 1.64%
NP 166,185 126,397 84,578 74,179 300,384 228,453 156,679 3.98%
-
NP to SH 162,180 124,234 83,602 72,956 291,024 222,025 152,858 4.00%
-
Tax Rate 20.78% 21.45% 21.82% 22.12% 21.41% 21.06% 21.35% -
Total Cost 1,618,815 1,186,067 792,567 515,693 1,956,197 1,454,212 983,766 39.17%
-
Net Worth 174,276 140,644 189,563 177,333 155,931 140,644 125,356 24.44%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 122,299 - - - 305,748 166,938 114,961 4.19%
Div Payout % 75.41% - - - 105.06% 75.19% 75.21% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 174,276 140,644 189,563 177,333 155,931 140,644 125,356 24.44%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.31% 9.63% 9.64% 12.58% 13.31% 13.58% 13.74% -
ROE 93.06% 88.33% 44.10% 41.14% 186.64% 157.86% 121.94% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 583.81 429.26 286.88 192.93 738.05 550.34 373.00 34.62%
EPS 53.04 40.63 27.34 23.86 95.18 72.62 49.99 4.00%
DPS 40.00 0.00 0.00 0.00 100.00 54.60 37.60 4.19%
NAPS 0.57 0.46 0.62 0.58 0.51 0.46 0.41 24.44%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 583.81 429.26 286.88 192.93 738.05 550.34 373.00 34.62%
EPS 53.04 40.63 27.34 23.86 95.18 72.62 49.99 4.00%
DPS 40.00 0.00 0.00 0.00 100.00 54.60 37.60 4.19%
NAPS 0.57 0.46 0.62 0.58 0.51 0.46 0.41 24.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 23.24 20.70 24.78 25.00 29.40 26.26 25.66 -
P/RPS 3.98 4.82 8.64 12.96 3.98 4.77 6.88 -30.45%
P/EPS 43.81 50.94 90.63 104.77 30.89 36.16 51.33 -9.97%
EY 2.28 1.96 1.10 0.95 3.24 2.77 1.95 10.93%
DY 1.72 0.00 0.00 0.00 3.40 2.08 1.47 10.98%
P/NAPS 40.77 45.00 39.97 43.10 57.65 57.09 62.59 -24.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 12/11/20 14/08/20 29/05/20 21/02/20 26/11/19 15/08/19 -
Price 22.50 23.24 23.20 28.88 38.94 27.00 24.04 -
P/RPS 3.85 5.41 8.09 14.97 5.28 4.91 6.45 -28.99%
P/EPS 42.42 57.20 84.85 121.03 40.91 37.18 48.09 -7.98%
EY 2.36 1.75 1.18 0.83 2.44 2.69 2.08 8.74%
DY 1.78 0.00 0.00 0.00 2.57 2.02 1.56 9.14%
P/NAPS 39.47 50.52 37.42 49.79 76.35 58.70 58.63 -23.09%

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