[CARLSBG] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 6.02%
YoY- 6.47%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 571,633 349,293 435,319 542,221 492,770 423,507 393,305 6.42%
PBT 108,455 32,856 52,730 90,180 84,687 55,337 57,942 11.00%
Tax -29,820 -6,445 -10,911 -18,406 -17,025 -10,288 -12,871 15.02%
NP 78,635 26,411 41,819 71,774 67,662 45,049 45,071 9.71%
-
NP to SH 76,391 25,978 40,632 69,184 64,979 42,847 43,609 9.78%
-
Tax Rate 27.50% 19.62% 20.69% 20.41% 20.10% 18.59% 22.21% -
Total Cost 492,998 322,882 393,500 470,447 425,108 378,458 348,234 5.96%
-
Net Worth 149,816 149,816 140,644 140,644 165,103 262,943 290,460 -10.44%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 58,092 - - 51,977 48,919 - - -
Div Payout % 76.05% - - 75.13% 75.29% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 149,816 149,816 140,644 140,644 165,103 262,943 290,460 -10.44%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 13.76% 7.56% 9.61% 13.24% 13.73% 10.64% 11.46% -
ROE 50.99% 17.34% 28.89% 49.19% 39.36% 16.30% 15.01% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 186.96 114.24 142.38 177.34 161.17 138.52 128.64 6.42%
EPS 24.98 8.50 13.29 22.63 21.25 14.01 14.26 9.78%
DPS 19.00 0.00 0.00 17.00 16.00 0.00 0.00 -
NAPS 0.49 0.49 0.46 0.46 0.54 0.86 0.95 -10.44%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 186.97 114.25 142.38 177.35 161.17 138.52 128.64 6.42%
EPS 24.99 8.50 13.29 22.63 21.25 14.01 14.26 9.79%
DPS 19.00 0.00 0.00 17.00 16.00 0.00 0.00 -
NAPS 0.49 0.49 0.46 0.46 0.54 0.86 0.95 -10.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 22.50 22.40 20.70 26.26 20.00 14.84 14.70 -
P/RPS 12.03 19.61 14.54 14.81 12.41 10.71 11.43 0.85%
P/EPS 90.05 263.64 155.76 116.05 94.11 105.90 103.06 -2.22%
EY 1.11 0.38 0.64 0.86 1.06 0.94 0.97 2.27%
DY 0.84 0.00 0.00 0.65 0.80 0.00 0.00 -
P/NAPS 45.92 45.71 45.00 57.09 37.04 17.26 15.47 19.87%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 11/11/22 12/11/21 12/11/20 26/11/19 30/11/18 30/11/17 28/11/16 -
Price 23.40 21.64 23.24 27.00 19.72 15.16 14.00 -
P/RPS 12.52 18.94 16.32 15.22 12.24 10.94 10.88 2.36%
P/EPS 93.66 254.69 174.88 119.32 92.79 108.18 98.16 -0.77%
EY 1.07 0.39 0.57 0.84 1.08 0.92 1.02 0.80%
DY 0.81 0.00 0.00 0.63 0.81 0.00 0.00 -
P/NAPS 47.76 44.16 50.52 58.70 36.52 17.63 14.74 21.63%

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