[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.43%
YoY- -14.55%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,927,848 1,829,556 1,703,092 1,663,562 1,603,914 1,630,590 1,674,886 2.37%
PBT 376,642 342,954 289,344 215,098 243,518 215,830 234,070 8.24%
Tax -78,784 -73,314 -55,528 -53,466 -55,802 -50,542 -51,674 7.27%
NP 297,858 269,640 233,816 161,632 187,716 165,288 182,396 8.51%
-
NP to SH 289,468 256,624 228,602 157,870 184,746 162,894 180,212 8.21%
-
Tax Rate 20.92% 21.38% 19.19% 24.86% 22.91% 23.42% 22.08% -
Total Cost 1,629,990 1,559,916 1,469,276 1,501,930 1,416,198 1,465,302 1,492,490 1.47%
-
Net Worth 162,046 256,828 241,540 214,023 210,966 195,678 220,138 -4.97%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 218,304 61,149 30,574 30,574 30,574 30,574 305 198.93%
Div Payout % 75.42% 23.83% 13.37% 19.37% 16.55% 18.77% 0.17% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 162,046 256,828 241,540 214,023 210,966 195,678 220,138 -4.97%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.45% 14.74% 13.73% 9.72% 11.70% 10.14% 10.89% -
ROE 178.63% 99.92% 94.64% 73.76% 87.57% 83.25% 81.86% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 630.54 598.39 557.02 544.10 524.59 533.31 547.80 2.37%
EPS 94.68 83.94 74.76 51.64 60.42 53.28 58.94 8.21%
DPS 71.40 20.00 10.00 10.00 10.00 10.00 0.10 198.81%
NAPS 0.53 0.84 0.79 0.70 0.69 0.64 0.72 -4.97%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 630.56 598.41 557.04 544.11 524.60 533.33 547.82 2.37%
EPS 94.68 83.94 74.77 51.64 60.43 53.28 58.94 8.21%
DPS 71.40 20.00 10.00 10.00 10.00 10.00 0.10 198.81%
NAPS 0.53 0.84 0.79 0.70 0.69 0.64 0.72 -4.97%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 19.30 15.00 13.22 12.50 12.20 15.30 12.04 -
P/RPS 3.06 2.51 2.37 2.30 2.33 2.87 2.20 5.65%
P/EPS 20.39 17.87 17.68 24.21 20.19 28.72 20.43 -0.03%
EY 4.91 5.60 5.66 4.13 4.95 3.48 4.90 0.03%
DY 3.70 1.33 0.76 0.80 0.82 0.65 0.01 167.81%
P/NAPS 36.42 17.86 16.73 17.86 17.68 23.91 16.72 13.84%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 17/08/17 23/08/16 25/08/15 26/08/14 27/08/13 28/08/12 -
Price 19.00 14.70 14.98 11.14 12.24 13.82 12.30 -
P/RPS 3.01 2.46 2.69 2.05 2.33 2.59 2.25 4.96%
P/EPS 20.07 17.51 20.04 21.57 20.26 25.94 20.87 -0.64%
EY 4.98 5.71 4.99 4.64 4.94 3.86 4.79 0.65%
DY 3.76 1.36 0.67 0.90 0.82 0.72 0.01 168.53%
P/NAPS 35.85 17.50 18.96 15.91 17.74 21.59 17.08 13.14%

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