[CARLSBG] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -15.09%
YoY- -30.22%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 412,142 502,636 434,643 393,305 395,825 455,721 422,508 -1.64%
PBT 83,474 88,003 81,229 57,942 66,612 78,060 95,749 -8.74%
Tax -17,177 -19,480 -32,543 -12,871 -13,744 -14,019 -20,045 -9.79%
NP 66,297 68,523 48,686 45,071 52,868 64,041 75,704 -8.47%
-
NP to SH 60,923 67,389 47,068 43,609 51,361 62,941 74,484 -12.55%
-
Tax Rate 20.58% 22.14% 40.06% 22.21% 20.63% 17.96% 20.93% -
Total Cost 345,845 434,113 385,957 348,234 342,957 391,680 346,804 -0.18%
-
Net Worth 256,828 397,472 330,207 290,460 241,540 394,414 342,455 -17.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 30,574 - 204,851 - 15,287 - 204,861 -71.89%
Div Payout % 50.19% - 435.22% - 29.76% - 275.04% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 256,828 397,472 330,207 290,460 241,540 394,414 342,455 -17.46%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,763 -0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.09% 13.63% 11.20% 11.46% 13.36% 14.05% 17.92% -
ROE 23.72% 16.95% 14.25% 15.01% 21.26% 15.96% 21.75% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 134.80 164.40 142.16 128.64 129.46 149.05 138.18 -1.63%
EPS 19.93 22.04 15.39 14.26 16.80 20.59 24.36 -12.53%
DPS 10.00 0.00 67.00 0.00 5.00 0.00 67.00 -71.89%
NAPS 0.84 1.30 1.08 0.95 0.79 1.29 1.12 -17.46%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 134.80 164.40 142.16 128.64 129.46 149.05 138.19 -1.64%
EPS 19.93 22.04 15.39 14.26 16.80 20.59 24.36 -12.53%
DPS 10.00 0.00 67.00 0.00 5.00 0.00 67.00 -71.89%
NAPS 0.84 1.30 1.08 0.95 0.79 1.29 1.1201 -17.47%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 15.00 15.00 13.92 14.70 13.22 13.98 11.70 -
P/RPS 11.13 9.12 9.79 11.43 10.21 9.38 8.47 19.99%
P/EPS 75.28 68.06 90.42 103.06 78.70 67.91 48.03 34.96%
EY 1.33 1.47 1.11 0.97 1.27 1.47 2.08 -25.79%
DY 0.67 0.00 4.81 0.00 0.38 0.00 5.73 -76.11%
P/NAPS 17.86 11.54 12.89 15.47 16.73 10.84 10.45 42.99%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 17/05/17 21/02/17 28/11/16 23/08/16 17/05/16 26/02/16 -
Price 14.70 14.80 14.74 14.00 14.98 12.84 12.12 -
P/RPS 10.91 9.00 10.37 10.88 11.57 8.61 8.77 15.68%
P/EPS 73.77 67.15 95.75 98.16 89.17 62.37 49.75 30.06%
EY 1.36 1.49 1.04 1.02 1.12 1.60 2.01 -22.94%
DY 0.68 0.00 4.55 0.00 0.33 0.00 5.53 -75.30%
P/NAPS 17.50 11.38 13.65 14.74 18.96 9.95 10.82 37.82%

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