Carlsberg Brewery Malaysia Berhad (KLSE:CARLSBG)
Malaysia
· Delayed Price · Currency is MYR 16.70
-0.20 (-1.18%)
At close: Dec 5, 2025
KLSE:CARLSBG Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 2,324 | 2,376 | 2,261 | 2,412 | 1,773 | 1,785 | Upgrade
|
| Revenue Growth (YoY) | -1.95% | 5.11% | -6.28% | 36.08% | -0.68% | -20.90% | Upgrade
|
| Cost of Revenue | 1,490 | 1,559 | 1,484 | 1,616 | 1,249 | 1,301 | Upgrade
|
| Gross Profit | 833.52 | 817.76 | 776.95 | 796.09 | 523.99 | 484.11 | Upgrade
|
| Selling, General & Admin | 406.04 | 406.04 | 377.29 | 365.88 | 279.22 | 284.76 | Upgrade
|
| Other Operating Expenses | 2.87 | -0.33 | 1.12 | 4.76 | -1.13 | -1.51 | Upgrade
|
| Operating Expenses | 408.91 | 405.72 | 378.41 | 370.63 | 278.1 | 283.25 | Upgrade
|
| Operating Income | 424.61 | 412.04 | 398.54 | 425.46 | 245.9 | 200.86 | Upgrade
|
| Interest Expense | -3.67 | -4.11 | -5.76 | -3.01 | -3.2 | -6.97 | Upgrade
|
| Interest & Investment Income | 1.05 | 0.92 | 0.56 | 0.78 | 0.75 | 1.75 | Upgrade
|
| Earnings From Equity Investments | 37.79 | 35.64 | 23.46 | 21.52 | 15.18 | 14.93 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.03 | 2.03 | -0.12 | -1.39 | 0.22 | -0.24 | Upgrade
|
| EBT Excluding Unusual Items | 461.8 | 446.51 | 416.67 | 443.37 | 258.85 | 210.32 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.83 | 1.83 | 0.39 | 1.04 | 0.72 | -0.54 | Upgrade
|
| Pretax Income | 463.63 | 448.34 | 417.05 | 444.41 | 259.57 | 209.78 | Upgrade
|
| Income Tax Expense | 103.22 | 107.6 | 82.2 | 119.54 | 55.21 | 43.6 | Upgrade
|
| Earnings From Continuing Operations | 360.42 | 340.74 | 334.86 | 324.86 | 204.37 | 166.19 | Upgrade
|
| Minority Interest in Earnings | -2.14 | -3.66 | -7.6 | -7.82 | -3.38 | -4.01 | Upgrade
|
| Net Income | 358.28 | 337.08 | 327.26 | 317.05 | 200.99 | 162.18 | Upgrade
|
| Net Income to Common | 358.28 | 337.08 | 327.26 | 317.05 | 200.99 | 162.18 | Upgrade
|
| Net Income Growth | 6.53% | 3.00% | 3.22% | 57.74% | 23.93% | -44.27% | Upgrade
|
| Shares Outstanding (Basic) | 306 | 306 | 306 | 306 | 306 | 306 | Upgrade
|
| Shares Outstanding (Diluted) | 306 | 306 | 306 | 306 | 306 | 306 | Upgrade
|
| EPS (Basic) | 1.17 | 1.10 | 1.07 | 1.04 | 0.66 | 0.53 | Upgrade
|
| EPS (Diluted) | 1.17 | 1.10 | 1.07 | 1.04 | 0.66 | 0.53 | Upgrade
|
| EPS Growth | 6.53% | 3.00% | 3.22% | 57.74% | 23.93% | -44.27% | Upgrade
|
| Free Cash Flow | 342.7 | 261.43 | 271.49 | 266.75 | 219.05 | 169.02 | Upgrade
|
| Free Cash Flow Per Share | 1.12 | 0.85 | 0.89 | 0.87 | 0.72 | 0.55 | Upgrade
|
| Dividend Per Share | 1.030 | 1.000 | 0.930 | 0.880 | 0.560 | 0.400 | Upgrade
|
| Dividend Growth | 7.29% | 7.53% | 5.68% | 57.14% | 40.00% | -57.98% | Upgrade
|
| Gross Margin | 35.87% | 34.41% | 34.37% | 33.00% | 29.56% | 27.12% | Upgrade
|
| Operating Margin | 18.27% | 17.34% | 17.63% | 17.64% | 13.87% | 11.25% | Upgrade
|
| Profit Margin | 15.42% | 14.19% | 14.47% | 13.14% | 11.34% | 9.09% | Upgrade
|
| Free Cash Flow Margin | 14.75% | 11.00% | 12.01% | 11.06% | 12.36% | 9.47% | Upgrade
|
| EBITDA | 488.81 | 474.39 | 455.23 | 467.16 | 298.58 | 239.84 | Upgrade
|
| EBITDA Margin | 21.04% | 19.96% | 20.14% | 19.36% | 16.84% | 13.44% | Upgrade
|
| D&A For EBITDA | 64.2 | 62.35 | 56.69 | 41.71 | 52.68 | 38.98 | Upgrade
|
| EBIT | 424.61 | 412.04 | 398.54 | 425.46 | 245.9 | 200.86 | Upgrade
|
| EBIT Margin | 18.27% | 17.34% | 17.63% | 17.64% | 13.87% | 11.25% | Upgrade
|
| Effective Tax Rate | 22.26% | 24.00% | 19.71% | 26.90% | 21.27% | 20.78% | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.