[CARLSBG] YoY TTM Result on 30-Jun-2022 [#2] | Financial Results | I3investor

[CARLSBG] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

19-Aug-2022

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 22.91%

YoY- 52.56%

Quarter Report

Press Release 2QFY22 results_FN.pdf

Q2_2022_Interim Report (Final).pdf

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	2,351,318	2,119,697	1,789,057	1,993,282	2,158,865	1,817,369	1,742,726	5.11%
YoY %	10.93%	18.48%	-10.25%	-7.67%	18.79%	4.28%	-	-
Horiz. %	134.92%	121.63%	102.66%	114.38%	123.88%	104.28%	100.00%	-
PBT	423,340	371,907	236,104	291,196	372,164	311,636	310,648	5.29%
YoY %	13.83%	57.52%	-18.92%	-21.76%	19.42%	0.32%	-	-
Horiz. %	136.28%	119.72%	76.00%	93.74%	119.80%	100.32%	100.00%	-
Tax	-105,504	-88,951	-49,307	-62,913	-77,650	-65,149	-82,071	4.27%
YoY %	-18.61%	-80.40%	21.63%	18.98%	-19.19%	20.62%	-	-
Horiz. %	128.55%	108.38%	60.08%	76.66%	94.61%	79.38%	100.00%	-
NP	317,836	282,956	186,797	228,283	294,514	246,487	228,577	5.64%
YoY %	12.33%	51.48%	-18.17%	-22.49%	19.48%	7.84%	-	-
Horiz. %	139.05%	123.79%	81.72%	99.87%	128.85%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	309,790	277,929	182,171	221,785	285,285	237,587	218,989	5.94%
YoY %	11.46%	52.56%	-17.86%	-22.26%	20.08%	8.49%	-	-
Horiz. %	141.46%	126.91%	83.19%	101.28%	130.27%	108.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	23.92%	20.88%	21.61%	20.86%	20.91%	26.42%	-
YoY %	4.18%	14.56%	-3.38%	3.60%	-0.24%	-20.86%	-	-
Horiz. %	94.32%	90.54%	79.03%	81.79%	78.96%	79.14%	100.00%	-
Total Cost	2,033,482	1,836,741	1,602,260	1,764,999	1,864,351	1,570,882	1,514,149	5.03%
YoY %	10.71%	14.63%	-9.22%	-5.33%	18.68%	3.75%	-	-
Horiz. %	134.30%	121.31%	105.82%	116.57%	123.13%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,908	140,644	149,816	189,563	125,356	162,046	256,828	-3.45%
YoY %	47.83%	-6.12%	-20.97%	51.22%	-22.64%	-36.90%	-	-
Horiz. %	80.95%	54.76%	58.33%	73.81%	48.81%	63.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	266,000	275,173	152,874	190,786	311,557	344,577	235,425	2.05%
YoY %	-3.33%	80.00%	-19.87%	-38.76%	-9.58%	46.36%	-	-
Horiz. %	112.99%	116.88%	64.94%	81.04%	132.34%	146.36%	100.00%	-
Div Payout %	85.86%	99.01%	83.92%	86.02%	109.21%	145.03%	107.51%	-
YoY %	-13.28%	17.98%	-2.44%	-21.23%	-24.70%	34.90%	-	-
Horiz. %	79.86%	92.09%	78.06%	80.01%	101.58%	134.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	207,908	140,644	149,816	189,563	125,356	162,046	256,828	-3.45%
YoY %	47.83%	-6.12%	-20.97%	51.22%	-22.64%	-36.90%	-	-
Horiz. %	80.95%	54.76%	58.33%	73.81%	48.81%	63.10%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,748	305,748	305,748	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	13.52%	13.35%	10.44%	11.45%	13.64%	13.56%	13.12%	-
YoY %	1.27%	27.87%	-8.82%	-16.06%	0.59%	3.35%	-	-
Horiz. %	103.05%	101.75%	79.57%	87.27%	103.96%	103.35%	100.00%	-
ROE	149.00%	197.61%	121.60%	117.00%	227.58%	146.62%	85.27%	-
YoY %	-24.60%	62.51%	3.93%	-48.59%	55.22%	71.95%	-	-
Horiz. %	174.74%	231.75%	142.61%	137.21%	266.89%	171.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	769.04	693.28	585.14	651.94	706.09	594.40	569.99	5.11%
YoY %	10.93%	18.48%	-10.25%	-7.67%	18.79%	4.28%	-	-
Horiz. %	134.92%	121.63%	102.66%	114.38%	123.88%	104.28%	100.00%	-
EPS	101.32	90.90	59.58	72.54	93.31	77.71	71.62	5.94%
YoY %	11.46%	52.57%	-17.87%	-22.26%	20.07%	8.50%	-	-
Horiz. %	141.47%	126.92%	83.19%	101.28%	130.28%	108.50%	100.00%	-
DPS	87.00	90.00	50.00	62.40	101.90	112.70	77.00	2.05%
YoY %	-3.33%	80.00%	-19.87%	-38.76%	-9.58%	46.36%	-	-
Horiz. %	112.99%	116.88%	64.94%	81.04%	132.34%	146.36%	100.00%	-
NAPS	0.68	0.46	0.49	0.62	0.41	0.53	0.84	-3.45%
YoY %	47.83%	-6.12%	-20.97%	51.22%	-22.64%	-36.90%	-	-
Horiz. %	80.95%	54.76%	58.33%	73.81%	48.81%	63.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	769.04	693.28	585.14	651.94	706.09	594.40	569.99	5.11%
YoY %	10.93%	18.48%	-10.25%	-7.67%	18.79%	4.28%	-	-
Horiz. %	134.92%	121.63%	102.66%	114.38%	123.88%	104.28%	100.00%	-
EPS	101.32	90.90	59.58	72.54	93.31	77.71	71.62	5.94%
YoY %	11.46%	52.57%	-17.87%	-22.26%	20.07%	8.50%	-	-
Horiz. %	141.47%	126.92%	83.19%	101.28%	130.28%	108.50%	100.00%	-
DPS	87.00	90.00	50.00	62.40	101.90	112.70	77.00	2.05%
YoY %	-3.33%	80.00%	-19.87%	-38.76%	-9.58%	46.36%	-	-
Horiz. %	112.99%	116.88%	64.94%	81.04%	132.34%	146.36%	100.00%	-
NAPS	0.68	0.46	0.49	0.62	0.41	0.53	0.84	-3.45%
YoY %	47.83%	-6.12%	-20.97%	51.22%	-22.64%	-36.90%	-	-
Horiz. %	80.95%	54.76%	58.33%	73.81%	48.81%	63.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	20.36	22.48	22.20	24.78	25.66	19.30	15.00	-
P/RPS	2.65	3.24	3.79	3.80	3.63	3.25	2.63	0.12%
YoY %	-18.21%	-14.51%	-0.26%	4.68%	11.69%	23.57%	-	-
Horiz. %	100.76%	123.19%	144.11%	144.49%	138.02%	123.57%	100.00%	-
P/EPS	20.09	24.73	37.26	34.16	27.50	24.84	20.94	-0.68%
YoY %	-18.76%	-33.63%	9.07%	24.22%	10.71%	18.62%	-	-
Horiz. %	95.94%	118.10%	177.94%	163.13%	131.33%	118.62%	100.00%	-
EY	4.98	4.04	2.68	2.93	3.64	4.03	4.77	0.72%
YoY %	23.27%	50.75%	-8.53%	-19.51%	-9.68%	-15.51%	-	-
Horiz. %	104.40%	84.70%	56.18%	61.43%	76.31%	84.49%	100.00%	-
DY	4.27	4.00	2.25	2.52	3.97	5.84	5.13	-3.01%
YoY %	6.75%	77.78%	-10.71%	-36.52%	-32.02%	13.84%	-	-
Horiz. %	83.24%	77.97%	43.86%	49.12%	77.39%	113.84%	100.00%	-
P/NAPS	29.94	48.87	45.31	39.97	62.59	36.42	17.86	8.98%
YoY %	-38.74%	7.86%	13.36%	-36.14%	71.86%	103.92%	-	-
Horiz. %	167.64%	273.63%	253.70%	223.80%	350.45%	203.92%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	15/08/23	19/08/22	20/08/21	14/08/20	15/08/19	16/08/18	17/08/17	-
Price	20.68	24.22	21.90	23.20	24.04	19.00	14.70	-
P/RPS	2.69	3.49	3.74	3.56	3.40	3.20	2.58	0.69%
YoY %	-22.92%	-6.68%	5.06%	4.71%	6.25%	24.03%	-	-
Horiz. %	104.26%	135.27%	144.96%	137.98%	131.78%	124.03%	100.00%	-
P/EPS	20.41	26.64	36.76	31.98	25.76	24.45	20.52	-0.08%
YoY %	-23.39%	-27.53%	14.95%	24.15%	5.36%	19.15%	-	-
Horiz. %	99.46%	129.82%	179.14%	155.85%	125.54%	119.15%	100.00%	-
EY	4.90	3.75	2.72	3.13	3.88	4.09	4.87	0.10%
YoY %	30.67%	37.87%	-13.10%	-19.33%	-5.13%	-16.02%	-	-
Horiz. %	100.62%	77.00%	55.85%	64.27%	79.67%	83.98%	100.00%	-
DY	4.21	3.72	2.28	2.69	4.24	5.93	5.24	-3.58%
YoY %	13.17%	63.16%	-15.24%	-36.56%	-28.50%	13.17%	-	-
Horiz. %	80.34%	70.99%	43.51%	51.34%	80.92%	113.17%	100.00%	-
P/NAPS	30.41	52.65	44.69	37.42	58.63	35.85	17.50	9.64%
YoY %	-42.24%	17.81%	19.43%	-36.18%	63.54%	104.86%	-	-
Horiz. %	173.77%	300.86%	255.37%	213.83%	335.03%	204.86%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 15:20:00

EMA 5

5 Mins

BUY

2024-05-07 15:15:00

EMA 5

5 Mins

SELL

2024-05-07 15:00:00

ADX

Hourly

BUY

2024-05-07 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-07 11:55:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Follow Kim's Stockwatch!

THIS STOCK READY TO SKYROCKET!!! - THE POWER & WATER SUPPLY SERVICES

2

save malaysia!

YTL Group powers to the top of FBM KLCI constituents list

3

Koon Yew Yin's Blog

Eversendai Corporation made a remarkable comeback in FY2023 - Koon Yew Yin

4

save malaysia!

FBM KLCI closes near day's high on buying interest in utilities, property, and transportation counters

5

Goldberg

Kelington Group Berhad to reap the benefits of a diversified business strategy

6

Mercury Securities Research

Feytech Holdings Bhd - Accelerating Growth

7

AmInvest Research Reports

YTL POWER - De-coding DC Earnings

8

THE INVESTMENT APPROACH OF CALVIN TAN

TSH RESOURCES VERSUS UEMS, KSL & CRESCENDO, Compare & Contrast Their ASSETS VALUE & Potential, Calvin Tan

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MALAYSIAN PACIFIC INDUSTRIES

356

3

PERAK TRANSIT BERHAD

352

4

HONG LEONG INDUSTRIES BHD

346

5

YTL POWER INTERNATIONAL BHD

314

6

MY E.G. SERVICES BHD

267

7

CAPITAL A BERHAD

264

8

DAGANG NEXCHANGE BERHAD

252

9

PUBLIC BANK BHD

215

10

SNS NETWORK TECHNOLOGY BERHAD

207

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....