[CARLSBG] YoY Quarter Result on 31-Mar-2019 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 29.88%
YoY- 8.39%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 653,850 531,996 589,872 659,921 548,470 502,636 455,721 6.19%
PBT 120,332 86,418 95,246 113,816 104,493 88,003 78,060 7.47%
Tax -27,575 -18,599 -21,067 -24,554 -21,923 -19,480 -14,019 11.92%
NP 92,757 67,819 74,179 89,262 82,570 68,523 64,041 6.36%
-
NP to SH 91,588 66,457 72,956 87,603 80,823 67,389 62,941 6.44%
-
Tax Rate 22.92% 21.52% 22.12% 21.57% 20.98% 22.14% 17.96% -
Total Cost 561,093 464,177 515,693 570,659 465,900 434,113 391,680 6.17%
-
Net Worth 284,345 207,908 177,333 223,196 388,299 397,472 394,414 -5.30%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 67,264 - - 65,735 61,149 - - -
Div Payout % 73.44% - - 75.04% 75.66% - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 284,345 207,908 177,333 223,196 388,299 397,472 394,414 -5.30%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.19% 12.75% 12.58% 13.53% 15.05% 13.63% 14.05% -
ROE 32.21% 31.96% 41.14% 39.25% 20.81% 16.95% 15.96% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 213.85 174.00 192.93 215.84 179.39 164.40 149.05 6.19%
EPS 29.96 21.73 23.86 28.65 26.43 22.04 20.59 6.44%
DPS 22.00 0.00 0.00 21.50 20.00 0.00 0.00 -
NAPS 0.93 0.68 0.58 0.73 1.27 1.30 1.29 -5.30%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 213.86 174.00 192.93 215.85 179.39 164.40 149.06 6.19%
EPS 29.96 21.74 23.86 28.65 26.44 22.04 20.59 6.44%
DPS 22.00 0.00 0.00 21.50 20.00 0.00 0.00 -
NAPS 0.93 0.68 0.58 0.73 1.27 1.30 1.29 -5.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 21.72 23.86 25.00 26.74 18.88 15.00 13.98 -
P/RPS 10.16 13.71 12.96 12.39 10.52 9.12 9.38 1.33%
P/EPS 72.51 109.77 104.77 93.33 71.42 68.06 67.91 1.09%
EY 1.38 0.91 0.95 1.07 1.40 1.47 1.47 -1.04%
DY 1.01 0.00 0.00 0.80 1.06 0.00 0.00 -
P/NAPS 23.35 35.09 43.10 36.63 14.87 11.54 10.84 13.63%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 18/05/21 29/05/20 16/05/19 17/05/18 17/05/17 17/05/16 -
Price 22.10 22.00 28.88 24.24 19.62 14.80 12.84 -
P/RPS 10.33 12.64 14.97 11.23 10.94 9.00 8.61 3.08%
P/EPS 73.78 101.22 121.03 84.60 74.22 67.15 62.37 2.83%
EY 1.36 0.99 0.83 1.18 1.35 1.49 1.60 -2.67%
DY 1.00 0.00 0.00 0.89 1.02 0.00 0.00 -
P/NAPS 23.76 32.35 49.79 33.21 15.45 11.38 9.95 15.60%

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