[CARLSBG] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 16.71%
YoY- 6.24%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 472,536 573,916 525,650 429,938 434,643 422,508 423,824 1.82%
PBT 48,873 92,839 88,259 67,978 81,229 95,749 77,187 -7.32%
Tax -9,085 -20,908 -18,086 -15,469 -32,543 -20,045 -12,925 -5.70%
NP 39,788 71,931 70,173 52,509 48,686 75,704 64,262 -7.67%
-
NP to SH 37,946 68,999 67,448 50,006 47,068 74,484 62,930 -8.07%
-
Tax Rate 18.59% 22.52% 20.49% 22.76% 40.06% 20.93% 16.75% -
Total Cost 432,748 501,985 455,477 377,429 385,957 346,804 359,562 3.13%
-
Net Worth 174,276 155,931 180,391 311,862 330,207 342,455 330,207 -10.09%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 122,299 138,809 147,676 235,425 204,851 204,861 201,793 -8.00%
Div Payout % 322.30% 201.18% 218.95% 470.80% 435.22% 275.04% 320.66% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 174,276 155,931 180,391 311,862 330,207 342,455 330,207 -10.09%
NOSH 305,748 305,748 305,748 305,748 305,748 305,763 305,748 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.42% 12.53% 13.35% 12.21% 11.20% 17.92% 15.16% -
ROE 21.77% 44.25% 37.39% 16.03% 14.25% 21.75% 19.06% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 154.55 187.71 171.92 140.62 142.16 138.18 138.62 1.82%
EPS 12.41 22.57 22.06 16.36 15.39 24.36 20.58 -8.07%
DPS 40.00 45.40 48.30 77.00 67.00 67.00 66.00 -8.00%
NAPS 0.57 0.51 0.59 1.02 1.08 1.12 1.08 -10.09%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 154.55 187.71 171.92 140.62 142.16 138.19 138.62 1.82%
EPS 12.41 22.57 22.06 16.36 15.39 24.36 20.58 -8.07%
DPS 40.00 45.40 48.30 77.00 67.00 67.00 66.00 -8.00%
NAPS 0.57 0.51 0.59 1.02 1.08 1.1201 1.08 -10.09%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 23.24 29.40 19.68 15.30 13.92 11.70 11.74 -
P/RPS 15.04 15.66 11.45 10.88 9.79 8.47 8.47 10.03%
P/EPS 187.26 130.28 89.21 93.55 90.42 48.03 57.04 21.88%
EY 0.53 0.77 1.12 1.07 1.11 2.08 1.75 -18.03%
DY 1.72 1.54 2.45 5.03 4.81 5.73 5.62 -17.89%
P/NAPS 40.77 57.65 33.36 15.00 12.89 10.45 10.87 24.62%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 21/02/20 14/02/19 14/02/18 21/02/17 26/02/16 27/02/15 -
Price 22.50 38.94 21.58 16.66 14.74 12.12 12.86 -
P/RPS 14.56 20.74 12.55 11.85 10.37 8.77 9.28 7.78%
P/EPS 181.29 172.55 97.82 101.86 95.75 49.75 62.48 19.40%
EY 0.55 0.58 1.02 0.98 1.04 2.01 1.60 -16.28%
DY 1.78 1.17 2.24 4.62 4.55 5.53 5.13 -16.15%
P/NAPS 39.47 76.35 36.58 16.33 13.65 10.82 11.91 22.08%

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