[CARLSBG] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
08-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 14.55%
YoY- 19.77%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 555,934 507,484 725,760 580,533 513,435 506,727 660,204 -10.79%
PBT 113,843 105,398 127,426 96,719 97,870 114,772 110,999 1.69%
Tax -21,898 -25,031 -38,825 -10,963 -19,541 -24,530 -24,484 -7.15%
NP 91,945 80,367 88,601 85,756 78,329 90,242 86,515 4.13%
-
NP to SH 90,957 79,404 87,927 84,018 75,944 88,236 85,042 4.57%
-
Tax Rate 19.24% 23.75% 30.47% 11.33% 19.97% 21.37% 22.06% -
Total Cost 463,989 427,117 637,159 494,777 435,106 416,485 573,689 -13.15%
-
Net Worth 262,943 247,655 333,265 241,540 217,081 207,908 253,770 2.38%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 70,322 61,149 67,264 94,781 58,092 67,264 64,207 6.23%
Div Payout % 77.31% 77.01% 76.50% 112.81% 76.49% 76.23% 75.50% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 262,943 247,655 333,265 241,540 217,081 207,908 253,770 2.38%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 16.54% 15.84% 12.21% 14.77% 15.26% 17.81% 13.10% -
ROE 34.59% 32.06% 26.38% 34.78% 34.98% 42.44% 33.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 181.83 165.98 237.37 189.87 167.93 165.73 215.93 -10.79%
EPS 29.75 25.97 28.76 27.48 24.84 28.86 27.81 4.58%
DPS 23.00 20.00 22.00 31.00 19.00 22.00 21.00 6.23%
NAPS 0.86 0.81 1.09 0.79 0.71 0.68 0.83 2.38%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 181.83 165.98 237.37 189.87 167.93 165.73 215.93 -10.79%
EPS 29.75 25.97 28.76 27.48 24.84 28.86 27.81 4.58%
DPS 23.00 20.00 22.00 31.00 19.00 22.00 21.00 6.23%
NAPS 0.86 0.81 1.09 0.79 0.71 0.68 0.83 2.38%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 19.68 18.70 18.50 19.28 20.00 20.36 21.54 -
P/RPS 10.82 11.27 7.79 10.15 11.91 12.28 9.98 5.51%
P/EPS 66.15 72.01 64.33 70.16 80.52 70.55 77.44 -9.94%
EY 1.51 1.39 1.55 1.43 1.24 1.42 1.29 11.03%
DY 1.17 1.07 1.19 1.61 0.95 1.08 0.97 13.27%
P/NAPS 22.88 23.09 16.97 24.41 28.17 29.94 25.95 -8.03%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 08/11/24 19/08/24 13/05/24 07/02/24 01/11/23 15/08/23 09/05/23 -
Price 19.52 18.70 19.44 19.44 19.82 20.68 21.52 -
P/RPS 10.74 11.27 8.19 10.24 11.80 12.48 9.97 5.07%
P/EPS 65.62 72.01 67.60 70.74 79.79 71.66 77.37 -10.37%
EY 1.52 1.39 1.48 1.41 1.25 1.40 1.29 11.52%
DY 1.18 1.07 1.13 1.59 0.96 1.06 0.98 13.14%
P/NAPS 22.70 23.09 17.83 24.61 27.92 30.41 25.93 -8.46%

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