[CARLSBG] YoY Cumulative 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- 74.49%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,228,078 881,202 877,145 1,140,445 963,924 914,778 851,546 6.28%
PBT 246,836 134,502 108,177 199,218 188,321 171,477 144,672 9.30%
Tax -63,054 -29,311 -23,599 -42,539 -39,392 -36,657 -27,764 14.64%
NP 183,782 105,191 84,578 156,679 148,929 134,820 116,908 7.82%
-
NP to SH 180,534 103,593 83,602 152,858 144,734 128,312 114,301 7.91%
-
Tax Rate 25.54% 21.79% 21.82% 21.35% 20.92% 21.38% 19.19% -
Total Cost 1,044,296 776,011 792,567 983,766 814,995 779,958 734,638 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 134,529 30,574 - 114,961 109,152 30,574 15,287 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 128.36% 69.15% 44.10% 121.94% 89.32% 49.96% 47.32% -
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 401.66 288.21 286.88 373.00 315.27 299.19 278.51 6.28%
EPS 59.05 33.88 27.34 49.99 47.34 41.97 37.38 7.91%
DPS 44.00 10.00 0.00 37.60 35.70 10.00 5.00 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 401.66 288.21 286.88 373.00 315.27 299.19 278.51 6.28%
EPS 59.05 33.88 27.34 49.99 47.34 41.97 37.38 7.91%
DPS 44.00 10.00 0.00 37.60 35.70 10.00 5.00 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 5.60 7.70 8.64 6.88 6.12 5.01 4.75 2.78%
P/EPS 38.07 65.52 90.63 51.33 40.77 35.74 35.36 1.23%
EY 2.63 1.53 1.10 1.95 2.45 2.80 2.83 -1.21%
DY 1.96 0.45 0.00 1.47 1.85 0.67 0.38 31.42%
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 6.03 7.60 8.09 6.45 6.03 4.91 5.38 1.91%
P/EPS 41.02 64.64 84.85 48.09 40.14 35.03 40.07 0.39%
EY 2.44 1.55 1.18 2.08 2.49 2.85 2.50 -0.40%
DY 1.82 0.46 0.00 1.56 1.88 0.68 0.33 32.90%
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