[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -12.76%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,456,156 1,762,404 1,754,290 2,280,890 1,927,848 1,829,556 1,703,092 6.28%
PBT 493,672 269,004 216,354 398,436 376,642 342,954 289,344 9.30%
Tax -126,108 -58,622 -47,198 -85,078 -78,784 -73,314 -55,528 14.64%
NP 367,564 210,382 169,156 313,358 297,858 269,640 233,816 7.82%
-
NP to SH 361,068 207,186 167,204 305,716 289,468 256,624 228,602 7.91%
-
Tax Rate 25.54% 21.79% 21.82% 21.35% 20.92% 21.38% 19.19% -
Total Cost 2,088,592 1,552,022 1,585,134 1,967,532 1,629,990 1,559,916 1,469,276 6.03%
-
Net Worth 140,644 149,816 189,563 125,356 162,046 256,828 241,540 -8.61%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 269,058 61,149 - 229,922 218,304 61,149 30,574 43.66%
Div Payout % 74.52% 29.51% - 75.21% 75.42% 23.83% 13.37% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 140,644 149,816 189,563 125,356 162,046 256,828 241,540 -8.61%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.97% 11.94% 9.64% 13.74% 15.45% 14.74% 13.73% -
ROE 256.72% 138.29% 88.20% 243.88% 178.63% 99.92% 94.64% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 803.33 576.42 573.77 746.00 630.54 598.39 557.02 6.28%
EPS 118.10 67.76 54.68 99.98 94.68 83.94 74.76 7.91%
DPS 88.00 20.00 0.00 75.20 71.40 20.00 10.00 43.66%
NAPS 0.46 0.49 0.62 0.41 0.53 0.84 0.79 -8.61%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 803.33 576.42 573.77 746.00 630.54 598.39 557.02 6.28%
EPS 118.10 67.76 54.68 99.98 94.68 83.94 74.76 7.91%
DPS 88.00 20.00 0.00 75.20 71.40 20.00 10.00 43.66%
NAPS 0.46 0.49 0.62 0.41 0.53 0.84 0.79 -8.61%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 22.48 22.20 24.78 25.66 19.30 15.00 13.22 -
P/RPS 2.80 3.85 4.32 3.44 3.06 2.51 2.37 2.81%
P/EPS 19.04 32.76 45.31 25.66 20.39 17.87 17.68 1.24%
EY 5.25 3.05 2.21 3.90 4.91 5.60 5.66 -1.24%
DY 3.91 0.90 0.00 2.93 3.70 1.33 0.76 31.37%
P/NAPS 48.87 45.31 39.97 62.59 36.42 17.86 16.73 19.55%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 20/08/21 14/08/20 15/08/19 16/08/18 17/08/17 23/08/16 -
Price 24.22 21.90 23.20 24.04 19.00 14.70 14.98 -
P/RPS 3.01 3.80 4.04 3.22 3.01 2.46 2.69 1.89%
P/EPS 20.51 32.32 42.42 24.04 20.07 17.51 20.04 0.38%
EY 4.88 3.09 2.36 4.16 4.98 5.71 4.99 -0.37%
DY 3.63 0.91 0.00 3.13 3.76 1.36 0.67 32.51%
P/NAPS 52.65 44.69 37.42 58.63 35.85 17.50 18.96 18.54%

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