[CARLSBG] QoQ Quarter Result on 30-Jun-2019 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -25.51%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 589,872 573,916 542,221 480,524 659,921 525,650 492,770 12.72%
PBT 95,246 92,839 90,180 85,402 113,816 88,259 84,687 8.14%
Tax -21,067 -20,908 -18,406 -17,985 -24,554 -18,086 -17,025 15.24%
NP 74,179 71,931 71,774 67,417 89,262 70,173 67,662 6.31%
-
NP to SH 72,956 68,999 69,184 65,255 87,603 67,448 64,979 8.01%
-
Tax Rate 22.12% 22.52% 20.41% 21.06% 21.57% 20.49% 20.10% -
Total Cost 515,693 501,985 470,447 413,107 570,659 455,477 425,108 13.73%
-
Net Worth 177,333 155,931 140,644 125,356 223,196 180,391 165,103 4.87%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 138,809 51,977 49,225 65,735 147,676 48,919 -
Div Payout % - 201.18% 75.13% 75.44% 75.04% 218.95% 75.29% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 177,333 155,931 140,644 125,356 223,196 180,391 165,103 4.87%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.58% 12.53% 13.24% 14.03% 13.53% 13.35% 13.73% -
ROE 41.14% 44.25% 49.19% 52.06% 39.25% 37.39% 39.36% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 192.93 187.71 177.34 157.16 215.84 171.92 161.17 12.72%
EPS 23.86 22.57 22.63 21.34 28.65 22.06 21.25 8.02%
DPS 0.00 45.40 17.00 16.10 21.50 48.30 16.00 -
NAPS 0.58 0.51 0.46 0.41 0.73 0.59 0.54 4.87%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 192.93 187.72 177.35 157.17 215.85 171.93 161.17 12.72%
EPS 23.86 22.57 22.63 21.34 28.65 22.06 21.25 8.02%
DPS 0.00 45.40 17.00 16.10 21.50 48.30 16.00 -
NAPS 0.58 0.51 0.46 0.41 0.73 0.59 0.54 4.87%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 25.00 29.40 26.26 25.66 26.74 19.68 20.00 -
P/RPS 12.96 15.66 14.81 16.33 12.39 11.45 12.41 2.93%
P/EPS 104.77 130.28 116.05 120.23 93.33 89.21 94.11 7.40%
EY 0.95 0.77 0.86 0.83 1.07 1.12 1.06 -7.03%
DY 0.00 1.54 0.65 0.63 0.80 2.45 0.80 -
P/NAPS 43.10 57.65 57.09 62.59 36.63 33.36 37.04 10.61%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 21/02/20 26/11/19 15/08/19 16/05/19 14/02/19 30/11/18 -
Price 28.88 38.94 27.00 24.04 24.24 21.58 19.72 -
P/RPS 14.97 20.74 15.22 15.30 11.23 12.55 12.24 14.35%
P/EPS 121.03 172.55 119.32 112.64 84.60 97.82 92.79 19.35%
EY 0.83 0.58 0.84 0.89 1.18 1.02 1.08 -16.08%
DY 0.00 1.17 0.63 0.67 0.89 2.24 0.81 -
P/NAPS 49.79 76.35 58.70 58.63 33.21 36.58 36.52 22.93%

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