[CARLSBG] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 28.24%
YoY- 37.82%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 612,754 571,633 574,228 653,850 542,326 349,293 349,206 45.33%
PBT 89,114 108,455 126,504 120,332 92,215 32,856 48,083 50.71%
Tax -26,670 -29,820 -35,479 -27,575 -19,452 -6,445 -10,712 83.39%
NP 62,444 78,635 91,025 92,757 72,763 26,411 37,371 40.67%
-
NP to SH 60,121 76,391 88,946 91,588 71,417 25,978 37,136 37.75%
-
Tax Rate 29.93% 27.50% 28.05% 22.92% 21.09% 19.62% 22.28% -
Total Cost 550,310 492,998 483,203 561,093 469,563 322,882 311,835 45.88%
-
Net Worth 152,874 149,816 140,644 284,345 217,081 149,816 149,816 1.35%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 76,437 58,092 67,264 67,264 140,644 - 30,574 83.89%
Div Payout % 127.14% 76.05% 75.62% 73.44% 196.93% - 82.33% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 152,874 149,816 140,644 284,345 217,081 149,816 149,816 1.35%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.19% 13.76% 15.85% 14.19% 13.42% 7.56% 10.70% -
ROE 39.33% 50.99% 63.24% 32.21% 32.90% 17.34% 24.79% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 200.41 186.96 187.81 213.85 177.38 114.24 114.21 45.33%
EPS 19.66 24.98 29.09 29.96 23.36 8.50 12.15 37.70%
DPS 25.00 19.00 22.00 22.00 46.00 0.00 10.00 83.89%
NAPS 0.50 0.49 0.46 0.93 0.71 0.49 0.49 1.35%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 200.42 186.97 187.82 213.86 177.38 114.25 114.22 45.32%
EPS 19.66 24.99 29.09 29.96 23.36 8.50 12.15 37.70%
DPS 25.00 19.00 22.00 22.00 46.00 0.00 10.00 83.89%
NAPS 0.50 0.49 0.46 0.93 0.71 0.49 0.49 1.35%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 22.88 22.50 22.48 21.72 20.08 22.40 22.20 -
P/RPS 11.42 12.03 11.97 10.16 11.32 19.61 19.44 -29.78%
P/EPS 116.36 90.05 77.27 72.51 85.97 263.64 182.78 -25.93%
EY 0.86 1.11 1.29 1.38 1.16 0.38 0.55 34.60%
DY 1.09 0.84 0.98 1.01 2.29 0.00 0.45 80.07%
P/NAPS 45.76 45.92 48.87 23.35 28.28 45.71 45.31 0.65%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 11/11/22 19/08/22 24/05/22 17/02/22 12/11/21 20/08/21 -
Price 23.44 23.40 24.22 22.10 22.30 21.64 21.90 -
P/RPS 11.70 12.52 12.90 10.33 12.57 18.94 19.17 -27.98%
P/EPS 119.21 93.66 83.26 73.78 95.47 254.69 180.31 -24.05%
EY 0.84 1.07 1.20 1.36 1.05 0.39 0.55 32.51%
DY 1.07 0.81 0.91 1.00 2.06 0.00 0.46 75.28%
P/NAPS 46.88 47.76 52.65 23.76 31.41 44.16 44.69 3.23%

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