[CARLSBG] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 6.02%
YoY- 6.47%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 287,273 589,872 573,916 542,221 480,524 659,921 525,650 -33.18%
PBT 12,931 95,246 92,839 90,180 85,402 113,816 88,259 -72.24%
Tax -2,532 -21,067 -20,908 -18,406 -17,985 -24,554 -18,086 -73.07%
NP 10,399 74,179 71,931 71,774 67,417 89,262 70,173 -72.02%
-
NP to SH 10,646 72,956 68,999 69,184 65,255 87,603 67,448 -70.82%
-
Tax Rate 19.58% 22.12% 22.52% 20.41% 21.06% 21.57% 20.49% -
Total Cost 276,874 515,693 501,985 470,447 413,107 570,659 455,477 -28.26%
-
Net Worth 189,563 177,333 155,931 140,644 125,356 223,196 180,391 3.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 138,809 51,977 49,225 65,735 147,676 -
Div Payout % - - 201.18% 75.13% 75.44% 75.04% 218.95% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 189,563 177,333 155,931 140,644 125,356 223,196 180,391 3.36%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.62% 12.58% 12.53% 13.24% 14.03% 13.53% 13.35% -
ROE 5.62% 41.14% 44.25% 49.19% 52.06% 39.25% 37.39% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 93.96 192.93 187.71 177.34 157.16 215.84 171.92 -33.17%
EPS 3.48 23.86 22.57 22.63 21.34 28.65 22.06 -70.83%
DPS 0.00 0.00 45.40 17.00 16.10 21.50 48.30 -
NAPS 0.62 0.58 0.51 0.46 0.41 0.73 0.59 3.36%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 93.96 192.93 187.72 177.35 157.17 215.85 171.93 -33.18%
EPS 3.48 23.86 22.57 22.63 21.34 28.65 22.06 -70.83%
DPS 0.00 0.00 45.40 17.00 16.10 21.50 48.30 -
NAPS 0.62 0.58 0.51 0.46 0.41 0.73 0.59 3.36%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 24.78 25.00 29.40 26.26 25.66 26.74 19.68 -
P/RPS 26.37 12.96 15.66 14.81 16.33 12.39 11.45 74.48%
P/EPS 711.67 104.77 130.28 116.05 120.23 93.33 89.21 299.75%
EY 0.14 0.95 0.77 0.86 0.83 1.07 1.12 -75.03%
DY 0.00 0.00 1.54 0.65 0.63 0.80 2.45 -
P/NAPS 39.97 43.10 57.65 57.09 62.59 36.63 33.36 12.82%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 29/05/20 21/02/20 26/11/19 15/08/19 16/05/19 14/02/19 -
Price 23.20 28.88 38.94 27.00 24.04 24.24 21.58 -
P/RPS 24.69 14.97 20.74 15.22 15.30 11.23 12.55 57.07%
P/EPS 666.29 121.03 172.55 119.32 112.64 84.60 97.82 259.74%
EY 0.15 0.83 0.58 0.84 0.89 1.18 1.02 -72.17%
DY 0.00 0.00 1.17 0.63 0.67 0.89 2.24 -
P/NAPS 37.42 49.79 76.35 58.70 58.63 33.21 36.58 1.52%

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