[CARLSBG] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 14.7%
YoY- -4.02%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,679,494 1,659,945 1,635,096 1,555,149 1,584,780 1,489,356 1,368,158 3.47%
PBT 283,843 283,632 274,252 236,429 245,651 220,374 176,536 8.22%
Tax -73,177 -63,394 -57,331 -49,808 -51,898 -52,994 -42,413 9.50%
NP 210,666 220,238 216,921 186,621 193,753 167,380 134,123 7.80%
-
NP to SH 204,979 215,913 211,582 183,927 191,633 166,160 133,242 7.43%
-
Tax Rate 25.78% 22.35% 20.90% 21.07% 21.13% 24.05% 24.03% -
Total Cost 1,468,828 1,439,707 1,418,175 1,368,528 1,391,027 1,321,976 1,234,035 2.94%
-
Net Worth 330,207 342,455 330,207 284,345 305,748 629,614 590,324 -9.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 220,138 235,436 217,081 186,506 177,486 206,458 154,707 6.04%
Div Payout % 107.40% 109.04% 102.60% 101.40% 92.62% 124.25% 116.11% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 330,207 342,455 330,207 284,345 305,748 629,614 590,324 -9.22%
NOSH 308,078 305,763 305,748 305,748 305,748 305,638 305,867 0.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.54% 13.27% 13.27% 12.00% 12.23% 11.24% 9.80% -
ROE 62.08% 63.05% 64.08% 64.68% 62.68% 26.39% 22.57% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 549.31 542.89 534.79 508.64 518.33 487.29 447.30 3.47%
EPS 67.04 70.61 69.20 60.16 62.68 54.36 43.56 7.44%
DPS 72.00 77.00 71.00 61.00 58.05 67.55 50.58 6.05%
NAPS 1.08 1.12 1.08 0.93 1.00 2.06 1.93 -9.21%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 549.32 542.93 534.80 508.65 518.35 487.14 447.49 3.47%
EPS 67.04 70.62 69.20 60.16 62.68 54.35 43.58 7.43%
DPS 72.00 77.01 71.00 61.00 58.05 67.53 50.60 6.04%
NAPS 1.08 1.1201 1.08 0.93 1.00 2.0593 1.9308 -9.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 13.92 11.70 11.74 12.18 12.52 8.54 6.32 -
P/RPS 2.53 2.16 2.20 2.39 2.42 1.75 1.41 10.22%
P/EPS 20.76 16.57 16.96 20.25 19.98 15.71 14.51 6.14%
EY 4.82 6.04 5.89 4.94 5.01 6.37 6.89 -5.77%
DY 5.17 6.58 6.05 5.01 4.64 7.91 8.00 -7.01%
P/NAPS 12.89 10.45 10.87 13.10 12.52 4.15 3.27 25.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 26/02/16 27/02/15 21/02/14 26/02/13 24/02/12 24/02/11 -
Price 14.74 12.12 12.86 12.70 12.70 9.45 6.30 -
P/RPS 2.68 2.23 2.40 2.50 2.45 1.94 1.41 11.28%
P/EPS 21.99 17.16 18.58 21.11 20.26 17.38 14.46 7.22%
EY 4.55 5.83 5.38 4.74 4.94 5.75 6.91 -6.72%
DY 4.88 6.35 5.52 4.80 4.57 7.15 8.03 -7.95%
P/NAPS 13.65 10.82 11.91 13.66 12.70 4.59 3.26 26.92%

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