[CARLSBG] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 19.98%
YoY- 23.93%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,342,037 2,119,697 1,894,675 1,772,821 1,703,031 1,789,057 1,727,124 22.48%
PBT 447,506 371,907 293,486 259,572 216,230 236,104 200,952 70.44%
Tax -112,326 -88,951 -64,184 -55,208 -44,841 -49,307 -41,127 95.27%
NP 335,180 282,956 229,302 204,364 171,389 186,797 159,825 63.76%
-
NP to SH 328,342 277,929 226,119 200,988 167,517 182,171 155,681 64.38%
-
Tax Rate 25.10% 23.92% 21.87% 21.27% 20.74% 20.88% 20.47% -
Total Cost 2,006,857 1,836,741 1,665,373 1,568,457 1,531,642 1,602,260 1,567,299 17.89%
-
Net Worth 149,816 140,644 284,345 217,081 149,816 149,816 207,908 -19.60%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 333,265 275,173 238,483 171,218 152,874 152,874 122,299 94.97%
Div Payout % 101.50% 99.01% 105.47% 85.19% 91.26% 83.92% 78.56% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 149,816 140,644 284,345 217,081 149,816 149,816 207,908 -19.60%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.31% 13.35% 12.10% 11.53% 10.06% 10.44% 9.25% -
ROE 219.16% 197.61% 79.52% 92.59% 111.81% 121.60% 74.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 766.00 693.28 619.69 579.83 557.00 585.14 564.88 22.49%
EPS 107.39 90.90 73.96 65.74 54.79 59.58 50.92 64.38%
DPS 109.00 90.00 78.00 56.00 50.00 50.00 40.00 94.97%
NAPS 0.49 0.46 0.93 0.71 0.49 0.49 0.68 -19.60%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 766.03 693.31 619.71 579.85 557.02 585.16 564.90 22.49%
EPS 107.39 90.90 73.96 65.74 54.79 59.58 50.92 64.38%
DPS 109.00 90.00 78.00 56.00 50.00 50.00 40.00 94.97%
NAPS 0.49 0.46 0.93 0.71 0.49 0.49 0.68 -19.60%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 22.50 22.48 21.72 20.08 22.40 22.20 23.86 -
P/RPS 2.94 3.24 3.51 3.46 4.02 3.79 4.22 -21.39%
P/EPS 20.95 24.73 29.37 30.55 40.88 37.26 46.86 -41.50%
EY 4.77 4.04 3.40 3.27 2.45 2.68 2.13 71.08%
DY 4.84 4.00 3.59 2.79 2.23 2.25 1.68 102.33%
P/NAPS 45.92 48.87 23.35 28.28 45.71 45.31 35.09 19.62%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 11/11/22 19/08/22 24/05/22 17/02/22 12/11/21 20/08/21 18/05/21 -
Price 23.40 24.22 22.10 22.30 21.64 21.90 22.00 -
P/RPS 3.05 3.49 3.57 3.85 3.89 3.74 3.89 -14.95%
P/EPS 21.79 26.64 29.88 33.92 39.50 36.76 43.21 -36.61%
EY 4.59 3.75 3.35 2.95 2.53 2.72 2.31 57.98%
DY 4.66 3.72 3.53 2.51 2.31 2.28 1.82 87.05%
P/NAPS 47.76 52.65 23.76 31.41 44.16 44.69 32.35 29.62%

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