[CARLSBG] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 47.19%
YoY- -20.69%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,244,851 1,237,437 1,211,272 1,167,411 1,248,286 1,154,388 1,042,101 3.00%
PBT 202,614 187,883 197,065 159,756 196,486 174,153 136,628 6.78%
Tax -40,635 -43,349 -44,406 -38,079 -43,495 -44,544 -33,259 3.39%
NP 161,979 144,534 152,659 121,677 152,991 129,609 103,369 7.76%
-
NP to SH 157,910 141,429 148,652 119,884 151,163 128,811 102,747 7.41%
-
Tax Rate 20.06% 23.07% 22.53% 23.84% 22.14% 25.58% 24.34% -
Total Cost 1,082,872 1,092,903 1,058,613 1,045,734 1,095,295 1,024,779 938,732 2.40%
-
Net Worth 290,460 287,403 272,115 244,598 281,288 605,378 574,722 -10.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,287 15,287 15,287 15,287 15,287 152 244 99.16%
Div Payout % 9.68% 10.81% 10.28% 12.75% 10.11% 0.12% 0.24% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 290,460 287,403 272,115 244,598 281,288 605,378 574,722 -10.74%
NOSH 305,748 305,748 305,748 305,748 305,748 305,746 305,703 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.01% 11.68% 12.60% 10.42% 12.26% 11.23% 9.92% -
ROE 54.37% 49.21% 54.63% 49.01% 53.74% 21.28% 17.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 407.15 404.72 396.17 381.82 408.27 377.56 340.89 3.00%
EPS 51.65 46.26 48.62 39.21 49.44 42.13 33.61 7.41%
DPS 5.00 5.00 5.00 5.00 5.00 0.05 0.08 99.08%
NAPS 0.95 0.94 0.89 0.80 0.92 1.98 1.88 -10.74%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 407.15 404.72 396.17 381.82 408.27 377.56 340.84 3.00%
EPS 51.65 46.26 48.62 39.21 49.44 42.13 33.61 7.41%
DPS 5.00 5.00 5.00 5.00 5.00 0.05 0.08 99.08%
NAPS 0.95 0.94 0.89 0.80 0.92 1.98 1.8797 -10.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 14.70 11.96 11.98 12.80 11.50 6.45 5.18 -
P/RPS 3.61 2.96 3.02 3.35 2.82 1.71 1.52 15.49%
P/EPS 28.46 25.86 24.64 32.64 23.26 15.31 15.41 10.75%
EY 3.51 3.87 4.06 3.06 4.30 6.53 6.49 -9.72%
DY 0.34 0.42 0.42 0.39 0.43 0.01 0.02 60.28%
P/NAPS 15.47 12.72 13.46 16.00 12.50 3.26 2.76 33.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 28/11/14 18/11/13 29/11/12 15/11/11 11/11/10 -
Price 14.00 11.44 12.00 12.14 12.30 7.05 5.85 -
P/RPS 3.44 2.83 3.03 3.18 3.01 1.87 1.72 12.23%
P/EPS 27.11 24.73 24.68 30.96 24.88 16.73 17.41 7.65%
EY 3.69 4.04 4.05 3.23 4.02 5.98 5.75 -7.11%
DY 0.36 0.44 0.42 0.41 0.41 0.01 0.01 81.61%
P/NAPS 14.74 12.17 13.48 15.18 13.37 3.56 3.11 29.57%

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