[CARLSBG] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -9.6%
YoY- 18.62%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 287,273 480,524 415,454 412,142 395,825 402,327 356,021 -3.50%
PBT 12,931 85,402 83,828 83,474 66,612 44,562 52,526 -20.81%
Tax -2,532 -17,985 -17,469 -17,177 -13,744 -12,485 -12,073 -22.90%
NP 10,399 67,417 66,359 66,297 52,868 32,077 40,453 -20.24%
-
NP to SH 10,646 65,255 63,911 60,923 51,361 31,707 40,041 -19.79%
-
Tax Rate 19.58% 21.06% 20.84% 20.58% 20.63% 28.02% 22.98% -
Total Cost 276,874 413,107 349,095 345,845 342,957 370,250 315,568 -2.15%
-
Net Worth 189,563 125,356 162,046 256,828 241,540 214,023 210,966 -1.76%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 49,225 48,002 30,574 15,287 15,287 15,287 -
Div Payout % - 75.44% 75.11% 50.19% 29.76% 48.21% 38.18% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 189,563 125,356 162,046 256,828 241,540 214,023 210,966 -1.76%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.62% 14.03% 15.97% 16.09% 13.36% 7.97% 11.36% -
ROE 5.62% 52.06% 39.44% 23.72% 21.26% 14.81% 18.98% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 93.96 157.16 135.88 134.80 129.46 131.59 116.44 -3.50%
EPS 3.48 21.34 20.90 19.93 16.80 10.37 13.10 -19.80%
DPS 0.00 16.10 15.70 10.00 5.00 5.00 5.00 -
NAPS 0.62 0.41 0.53 0.84 0.79 0.70 0.69 -1.76%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 93.96 157.16 135.88 134.80 129.46 131.59 116.44 -3.50%
EPS 3.48 21.34 20.90 19.93 16.80 10.37 13.10 -19.80%
DPS 0.00 16.10 15.70 10.00 5.00 5.00 5.00 -
NAPS 0.62 0.41 0.53 0.84 0.79 0.70 0.69 -1.76%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 24.78 25.66 19.30 15.00 13.22 12.50 12.20 -
P/RPS 26.37 16.33 14.20 11.13 10.21 9.50 10.48 16.60%
P/EPS 711.67 120.23 92.33 75.28 78.70 120.54 93.16 40.29%
EY 0.14 0.83 1.08 1.33 1.27 0.83 1.07 -28.72%
DY 0.00 0.63 0.81 0.67 0.38 0.40 0.41 -
P/NAPS 39.97 62.59 36.42 17.86 16.73 17.86 17.68 14.54%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 14/08/20 15/08/19 16/08/18 17/08/17 23/08/16 25/08/15 26/08/14 -
Price 23.20 24.04 19.00 14.70 14.98 11.14 12.24 -
P/RPS 24.69 15.30 13.98 10.91 11.57 8.47 10.51 15.28%
P/EPS 666.29 112.64 90.90 73.77 89.17 107.42 93.46 38.68%
EY 0.15 0.89 1.10 1.36 1.12 0.93 1.07 -27.90%
DY 0.00 0.67 0.83 0.68 0.33 0.45 0.41 -
P/NAPS 37.42 58.63 35.85 17.50 18.96 15.91 17.74 13.23%

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