[CARLSBG] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -25.51%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 574,228 349,206 287,273 480,524 415,454 412,142 395,825 6.39%
PBT 126,504 48,083 12,931 85,402 83,828 83,474 66,612 11.27%
Tax -35,479 -10,712 -2,532 -17,985 -17,469 -17,177 -13,744 17.11%
NP 91,025 37,371 10,399 67,417 66,359 66,297 52,868 9.47%
-
NP to SH 88,946 37,136 10,646 65,255 63,911 60,923 51,361 9.57%
-
Tax Rate 28.05% 22.28% 19.58% 21.06% 20.84% 20.58% 20.63% -
Total Cost 483,203 311,835 276,874 413,107 349,095 345,845 342,957 5.87%
-
Net Worth 140,644 149,816 189,563 125,356 162,046 256,828 241,540 -8.61%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 67,264 30,574 - 49,225 48,002 30,574 15,287 27.99%
Div Payout % 75.62% 82.33% - 75.44% 75.11% 50.19% 29.76% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 140,644 149,816 189,563 125,356 162,046 256,828 241,540 -8.61%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 15.85% 10.70% 3.62% 14.03% 15.97% 16.09% 13.36% -
ROE 63.24% 24.79% 5.62% 52.06% 39.44% 23.72% 21.26% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 187.81 114.21 93.96 157.16 135.88 134.80 129.46 6.39%
EPS 29.09 12.15 3.48 21.34 20.90 19.93 16.80 9.57%
DPS 22.00 10.00 0.00 16.10 15.70 10.00 5.00 27.99%
NAPS 0.46 0.49 0.62 0.41 0.53 0.84 0.79 -8.61%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 187.82 114.22 93.96 157.17 135.89 134.80 129.47 6.39%
EPS 29.09 12.15 3.48 21.34 20.90 19.93 16.80 9.57%
DPS 22.00 10.00 0.00 16.10 15.70 10.00 5.00 27.99%
NAPS 0.46 0.49 0.62 0.41 0.53 0.84 0.79 -8.61%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 22.48 22.20 24.78 25.66 19.30 15.00 13.22 -
P/RPS 11.97 19.44 26.37 16.33 14.20 11.13 10.21 2.68%
P/EPS 77.27 182.78 711.67 120.23 92.33 75.28 78.70 -0.30%
EY 1.29 0.55 0.14 0.83 1.08 1.33 1.27 0.26%
DY 0.98 0.45 0.00 0.63 0.81 0.67 0.38 17.09%
P/NAPS 48.87 45.31 39.97 62.59 36.42 17.86 16.73 19.55%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 20/08/21 14/08/20 15/08/19 16/08/18 17/08/17 23/08/16 -
Price 24.22 21.90 23.20 24.04 19.00 14.70 14.98 -
P/RPS 12.90 19.17 24.69 15.30 13.98 10.91 11.57 1.82%
P/EPS 83.26 180.31 666.29 112.64 90.90 73.77 89.17 -1.13%
EY 1.20 0.55 0.15 0.89 1.10 1.36 1.12 1.15%
DY 0.91 0.46 0.00 0.67 0.83 0.68 0.33 18.40%
P/NAPS 52.65 44.69 37.42 58.63 35.85 17.50 18.96 18.54%

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