[CARLSBG] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -85.41%
YoY- -83.69%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 531,996 472,536 435,319 287,273 589,872 573,916 542,221 -1.26%
PBT 86,418 48,873 52,730 12,931 95,246 92,839 90,180 -2.79%
Tax -18,599 -9,085 -10,911 -2,532 -21,067 -20,908 -18,406 0.69%
NP 67,819 39,788 41,819 10,399 74,179 71,931 71,774 -3.70%
-
NP to SH 66,457 37,946 40,632 10,646 72,956 68,999 69,184 -2.64%
-
Tax Rate 21.52% 18.59% 20.69% 19.58% 22.12% 22.52% 20.41% -
Total Cost 464,177 432,748 393,500 276,874 515,693 501,985 470,447 -0.88%
-
Net Worth 207,908 174,276 140,644 189,563 177,333 155,931 140,644 29.73%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 122,299 - - - 138,809 51,977 -
Div Payout % - 322.30% - - - 201.18% 75.13% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 207,908 174,276 140,644 189,563 177,333 155,931 140,644 29.73%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.75% 8.42% 9.61% 3.62% 12.58% 12.53% 13.24% -
ROE 31.96% 21.77% 28.89% 5.62% 41.14% 44.25% 49.19% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 174.00 154.55 142.38 93.96 192.93 187.71 177.34 -1.25%
EPS 21.73 12.41 13.29 3.48 23.86 22.57 22.63 -2.66%
DPS 0.00 40.00 0.00 0.00 0.00 45.40 17.00 -
NAPS 0.68 0.57 0.46 0.62 0.58 0.51 0.46 29.73%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 174.00 154.56 142.38 93.96 192.93 187.72 177.35 -1.26%
EPS 21.74 12.41 13.29 3.48 23.86 22.57 22.63 -2.63%
DPS 0.00 40.00 0.00 0.00 0.00 45.40 17.00 -
NAPS 0.68 0.57 0.46 0.62 0.58 0.51 0.46 29.73%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 23.86 23.24 20.70 24.78 25.00 29.40 26.26 -
P/RPS 13.71 15.04 14.54 26.37 12.96 15.66 14.81 -5.01%
P/EPS 109.77 187.26 155.76 711.67 104.77 130.28 116.05 -3.63%
EY 0.91 0.53 0.64 0.14 0.95 0.77 0.86 3.83%
DY 0.00 1.72 0.00 0.00 0.00 1.54 0.65 -
P/NAPS 35.09 40.77 45.00 39.97 43.10 57.65 57.09 -27.68%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/05/21 18/02/21 12/11/20 14/08/20 29/05/20 21/02/20 26/11/19 -
Price 22.00 22.50 23.24 23.20 28.88 38.94 27.00 -
P/RPS 12.64 14.56 16.32 24.69 14.97 20.74 15.22 -11.63%
P/EPS 101.22 181.29 174.88 666.29 121.03 172.55 119.32 -10.37%
EY 0.99 0.55 0.57 0.15 0.83 0.58 0.84 11.56%
DY 0.00 1.78 0.00 0.00 0.00 1.17 0.63 -
P/NAPS 32.35 39.47 50.52 37.42 49.79 76.35 58.70 -32.75%

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