[CARLSBG] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
07-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 10.63%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 580,533 513,435 506,727 660,204 612,754 571,633 574,228 0.72%
PBT 96,719 97,870 114,772 110,999 89,114 108,455 126,504 -16.34%
Tax -10,963 -19,541 -24,530 -24,484 -26,670 -29,820 -35,479 -54.19%
NP 85,756 78,329 90,242 86,515 62,444 78,635 91,025 -3.88%
-
NP to SH 84,018 75,944 88,236 85,042 60,121 76,391 88,946 -3.71%
-
Tax Rate 11.33% 19.97% 21.37% 22.06% 29.93% 27.50% 28.05% -
Total Cost 494,777 435,106 416,485 573,689 550,310 492,998 483,203 1.58%
-
Net Worth 241,540 217,081 207,908 253,770 152,874 149,816 140,644 43.26%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 94,781 58,092 67,264 64,207 76,437 58,092 67,264 25.60%
Div Payout % 112.81% 76.49% 76.23% 75.50% 127.14% 76.05% 75.62% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 241,540 217,081 207,908 253,770 152,874 149,816 140,644 43.26%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.77% 15.26% 17.81% 13.10% 10.19% 13.76% 15.85% -
ROE 34.78% 34.98% 42.44% 33.51% 39.33% 50.99% 63.24% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 189.87 167.93 165.73 215.93 200.41 186.96 187.81 0.72%
EPS 27.48 24.84 28.86 27.81 19.66 24.98 29.09 -3.71%
DPS 31.00 19.00 22.00 21.00 25.00 19.00 22.00 25.60%
NAPS 0.79 0.71 0.68 0.83 0.50 0.49 0.46 43.26%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 189.87 167.93 165.73 215.93 200.41 186.96 187.81 0.72%
EPS 27.48 24.84 28.86 27.81 19.66 24.98 29.09 -3.71%
DPS 31.00 19.00 22.00 21.00 25.00 19.00 22.00 25.60%
NAPS 0.79 0.71 0.68 0.83 0.50 0.49 0.46 43.26%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 19.28 20.00 20.36 21.54 22.88 22.50 22.48 -
P/RPS 10.15 11.91 12.28 9.98 11.42 12.03 11.97 -10.38%
P/EPS 70.16 80.52 70.55 77.44 116.36 90.05 77.27 -6.21%
EY 1.43 1.24 1.42 1.29 0.86 1.11 1.29 7.09%
DY 1.61 0.95 1.08 0.97 1.09 0.84 0.98 39.10%
P/NAPS 24.41 28.17 29.94 25.95 45.76 45.92 48.87 -36.96%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 07/02/24 01/11/23 15/08/23 09/05/23 23/02/23 11/11/22 19/08/22 -
Price 19.44 19.82 20.68 21.52 23.44 23.40 24.22 -
P/RPS 10.24 11.80 12.48 9.97 11.70 12.52 12.90 -14.23%
P/EPS 70.74 79.79 71.66 77.37 119.21 93.66 83.26 -10.26%
EY 1.41 1.25 1.40 1.29 0.84 1.07 1.20 11.31%
DY 1.59 0.96 1.06 0.98 1.07 0.81 0.91 44.92%
P/NAPS 24.61 27.92 30.41 25.93 46.88 47.76 52.65 -39.68%

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