[CARLSBG] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -1.69%
YoY- 5.0%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,749,952 1,754,290 2,359,488 2,256,581 2,243,553 2,280,890 2,639,684 -23.91%
PBT 214,542 216,354 380,984 382,237 385,864 398,436 455,264 -39.35%
Tax -46,013 -47,198 -84,268 -81,853 -81,260 -85,078 -98,216 -39.59%
NP 168,529 169,156 296,716 300,384 304,604 313,358 357,048 -39.29%
-
NP to SH 165,645 167,204 291,824 291,024 296,033 305,716 350,412 -39.23%
-
Tax Rate 21.45% 21.82% 22.12% 21.41% 21.06% 21.35% 21.57% -
Total Cost 1,581,422 1,585,134 2,062,772 1,956,197 1,938,949 1,967,532 2,282,636 -21.65%
-
Net Worth 140,644 189,563 177,333 155,931 140,644 125,356 223,196 -26.43%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 305,748 222,584 229,922 262,943 -
Div Payout % - - - 105.06% 75.19% 75.21% 75.04% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 140,644 189,563 177,333 155,931 140,644 125,356 223,196 -26.43%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.63% 9.64% 12.58% 13.31% 13.58% 13.74% 13.53% -
ROE 117.78% 88.20% 164.56% 186.64% 210.48% 243.88% 157.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 572.35 573.77 771.71 738.05 733.79 746.00 863.35 -23.91%
EPS 54.17 54.68 95.44 95.18 96.83 99.98 114.60 -39.23%
DPS 0.00 0.00 0.00 100.00 72.80 75.20 86.00 -
NAPS 0.46 0.62 0.58 0.51 0.46 0.41 0.73 -26.43%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 572.35 573.77 771.71 738.05 733.79 746.00 863.35 -23.91%
EPS 54.17 54.68 95.44 95.18 96.83 99.98 114.60 -39.23%
DPS 0.00 0.00 0.00 100.00 72.80 75.20 86.00 -
NAPS 0.46 0.62 0.58 0.51 0.46 0.41 0.73 -26.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 20.70 24.78 25.00 29.40 26.26 25.66 26.74 -
P/RPS 3.62 4.32 3.24 3.98 3.58 3.44 3.10 10.86%
P/EPS 38.21 45.31 26.19 30.89 27.12 25.66 23.33 38.81%
EY 2.62 2.21 3.82 3.24 3.69 3.90 4.29 -27.95%
DY 0.00 0.00 0.00 3.40 2.77 2.93 3.22 -
P/NAPS 45.00 39.97 43.10 57.65 57.09 62.59 36.63 14.66%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 14/08/20 29/05/20 21/02/20 26/11/19 15/08/19 16/05/19 -
Price 23.24 23.20 28.88 38.94 27.00 24.04 24.24 -
P/RPS 4.06 4.04 3.74 5.28 3.68 3.22 2.81 27.71%
P/EPS 42.90 42.42 30.26 40.91 27.89 24.04 21.15 60.03%
EY 2.33 2.36 3.30 2.44 3.59 4.16 4.73 -37.54%
DY 0.00 0.00 0.00 2.57 2.70 3.13 3.55 -
P/NAPS 50.52 37.42 49.79 76.35 58.70 58.63 33.21 32.16%

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