[CARLSBG] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -21.3%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 513,435 506,727 660,204 612,754 571,633 574,228 653,850 -14.87%
PBT 97,870 114,772 110,999 89,114 108,455 126,504 120,332 -12.85%
Tax -19,541 -24,530 -24,484 -26,670 -29,820 -35,479 -27,575 -20.49%
NP 78,329 90,242 86,515 62,444 78,635 91,025 92,757 -10.64%
-
NP to SH 75,944 88,236 85,042 60,121 76,391 88,946 91,588 -11.72%
-
Tax Rate 19.97% 21.37% 22.06% 29.93% 27.50% 28.05% 22.92% -
Total Cost 435,106 416,485 573,689 550,310 492,998 483,203 561,093 -15.58%
-
Net Worth 217,081 207,908 253,770 152,874 149,816 140,644 284,345 -16.45%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 58,092 67,264 64,207 76,437 58,092 67,264 67,264 -9.30%
Div Payout % 76.49% 76.23% 75.50% 127.14% 76.05% 75.62% 73.44% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 217,081 207,908 253,770 152,874 149,816 140,644 284,345 -16.45%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.26% 17.81% 13.10% 10.19% 13.76% 15.85% 14.19% -
ROE 34.98% 42.44% 33.51% 39.33% 50.99% 63.24% 32.21% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 167.93 165.73 215.93 200.41 186.96 187.81 213.85 -14.87%
EPS 24.84 28.86 27.81 19.66 24.98 29.09 29.96 -11.73%
DPS 19.00 22.00 21.00 25.00 19.00 22.00 22.00 -9.30%
NAPS 0.71 0.68 0.83 0.50 0.49 0.46 0.93 -16.45%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 167.93 165.73 215.93 200.41 186.96 187.81 213.85 -14.87%
EPS 24.84 28.86 27.81 19.66 24.98 29.09 29.96 -11.73%
DPS 19.00 22.00 21.00 25.00 19.00 22.00 22.00 -9.30%
NAPS 0.71 0.68 0.83 0.50 0.49 0.46 0.93 -16.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 20.00 20.36 21.54 22.88 22.50 22.48 21.72 -
P/RPS 11.91 12.28 9.98 11.42 12.03 11.97 10.16 11.16%
P/EPS 80.52 70.55 77.44 116.36 90.05 77.27 72.51 7.22%
EY 1.24 1.42 1.29 0.86 1.11 1.29 1.38 -6.87%
DY 0.95 1.08 0.97 1.09 0.84 0.98 1.01 -3.99%
P/NAPS 28.17 29.94 25.95 45.76 45.92 48.87 23.35 13.31%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 01/11/23 15/08/23 09/05/23 23/02/23 11/11/22 19/08/22 24/05/22 -
Price 19.82 20.68 21.52 23.44 23.40 24.22 22.10 -
P/RPS 11.80 12.48 9.97 11.70 12.52 12.90 10.33 9.26%
P/EPS 79.79 71.66 77.37 119.21 93.66 83.26 73.78 5.35%
EY 1.25 1.40 1.29 0.84 1.07 1.20 1.36 -5.46%
DY 0.96 1.06 0.98 1.07 0.81 0.91 1.00 -2.68%
P/NAPS 27.92 30.41 25.93 46.88 47.76 52.65 23.76 11.34%

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