Highlights

[CARLSBG] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     49.65%    YoY -     83.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 752,727 407,215 1,368,158 1,042,101 712,609 378,455 1,045,483 -19.72%
  QoQ % 84.85% -70.24% 31.29% 46.24% 88.29% -63.80% -
  Horiz. % 72.00% 38.95% 130.86% 99.68% 68.16% 36.20% 100.00%
PBT 105,247 64,299 176,536 136,628 89,803 49,218 102,560 1.74%
  QoQ % 63.68% -63.58% 29.21% 52.14% 82.46% -52.01% -
  Horiz. % 102.62% 62.69% 172.13% 133.22% 87.56% 47.99% 100.00%
Tax -24,624 -14,918 -42,413 -33,259 -20,610 -11,100 -25,835 -3.16%
  QoQ % -65.06% 64.83% -27.52% -61.37% -85.68% 57.04% -
  Horiz. % 95.31% 57.74% 164.17% 128.74% 79.78% 42.96% 100.00%
NP 80,623 49,381 134,123 103,369 69,193 38,118 76,725 3.37%
  QoQ % 63.27% -63.18% 29.75% 49.39% 81.52% -50.32% -
  Horiz. % 105.08% 64.36% 174.81% 134.73% 90.18% 49.68% 100.00%
NP to SH 79,963 48,944 133,242 102,747 68,660 37,845 76,142 3.33%
  QoQ % 63.38% -63.27% 29.68% 49.65% 81.42% -50.30% -
  Horiz. % 105.02% 64.28% 174.99% 134.94% 90.17% 49.70% 100.00%
Tax Rate 23.40 % 23.20 % 24.03 % 24.34 % 22.95 % 22.55 % 25.19 % -4.81%
  QoQ % 0.86% -3.45% -1.27% 6.06% 1.77% -10.48% -
  Horiz. % 92.89% 92.10% 95.39% 96.63% 91.11% 89.52% 100.00%
Total Cost 672,104 357,834 1,234,035 938,732 643,416 340,337 968,758 -21.68%
  QoQ % 87.83% -71.00% 31.46% 45.90% 89.05% -64.87% -
  Horiz. % 69.38% 36.94% 127.38% 96.90% 66.42% 35.13% 100.00%
Net Worth 556,530 632,817 590,080 574,722 541,087 550,250 512,687 5.64%
  QoQ % -12.06% 7.24% 2.67% 6.22% -1.67% 7.33% -
  Horiz. % 108.55% 123.43% 115.10% 112.10% 105.54% 107.33% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 152 - 177,329 244 244 - 69,774 -98.33%
  QoQ % 0.00% 0.00% 72,409.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.22% 0.00% 254.15% 0.35% 0.35% 0.00% 100.00%
Div Payout % 0.19 % - % 133.09 % 0.24 % 0.36 % - % 91.64 % -98.39%
  QoQ % 0.00% 0.00% 55,354.16% -33.33% 0.00% 0.00% -
  Horiz. % 0.21% 0.00% 145.23% 0.26% 0.39% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 556,530 632,817 590,080 574,722 541,087 550,250 512,687 5.64%
  QoQ % -12.06% 7.24% 2.67% 6.22% -1.67% 7.33% -
  Horiz. % 108.55% 123.43% 115.10% 112.10% 105.54% 107.33% 100.00%
NOSH 305,785 305,708 305,741 305,703 305,699 305,694 303,365 0.53%
  QoQ % 0.03% -0.01% 0.01% 0.00% 0.00% 0.77% -
  Horiz. % 100.80% 100.77% 100.78% 100.77% 100.77% 100.77% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.71 % 12.13 % 9.80 % 9.92 % 9.71 % 10.07 % 7.34 % 28.73%
  QoQ % -11.71% 23.78% -1.21% 2.16% -3.57% 37.19% -
  Horiz. % 145.91% 165.26% 133.51% 135.15% 132.29% 137.19% 100.00%
ROE 14.37 % 7.73 % 22.58 % 17.88 % 12.69 % 6.88 % 14.85 % -2.17%
  QoQ % 85.90% -65.77% 26.29% 40.90% 84.45% -53.67% -
  Horiz. % 96.77% 52.05% 152.05% 120.40% 85.45% 46.33% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 246.16 133.20 447.49 340.89 233.11 123.80 344.63 -20.14%
  QoQ % 84.80% -70.23% 31.27% 46.24% 88.30% -64.08% -
  Horiz. % 71.43% 38.65% 129.85% 98.91% 67.64% 35.92% 100.00%
EPS 26.15 16.01 43.58 33.61 22.46 12.38 24.90 3.33%
  QoQ % 63.34% -63.26% 29.66% 49.64% 81.42% -50.28% -
  Horiz. % 105.02% 64.30% 175.02% 134.98% 90.20% 49.72% 100.00%
DPS 0.05 0.00 58.00 0.08 0.08 0.00 23.00 -98.34%
  QoQ % 0.00% 0.00% 72,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.22% 0.00% 252.17% 0.35% 0.35% 0.00% 100.00%
NAPS 1.8200 2.0700 1.9300 1.8800 1.7700 1.8000 1.6900 5.08%
  QoQ % -12.08% 7.25% 2.66% 6.21% -1.67% 6.51% -
  Horiz. % 107.69% 122.49% 114.20% 111.24% 104.73% 106.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 246.19 133.19 447.48 340.84 233.07 123.78 341.94 -19.72%
  QoQ % 84.84% -70.24% 31.29% 46.24% 88.29% -63.80% -
  Horiz. % 72.00% 38.95% 130.87% 99.68% 68.16% 36.20% 100.00%
EPS 26.15 16.01 43.58 33.61 22.46 12.38 24.90 3.33%
  QoQ % 63.34% -63.26% 29.66% 49.64% 81.42% -50.28% -
  Horiz. % 105.02% 64.30% 175.02% 134.98% 90.20% 49.72% 100.00%
DPS 0.05 0.00 58.00 0.08 0.08 0.00 22.82 -98.33%
  QoQ % 0.00% 0.00% 72,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.22% 0.00% 254.16% 0.35% 0.35% 0.00% 100.00%
NAPS 1.8202 2.0697 1.9300 1.8797 1.7697 1.7997 1.6768 5.64%
  QoQ % -12.05% 7.24% 2.68% 6.22% -1.67% 7.33% -
  Horiz. % 108.55% 123.43% 115.10% 112.10% 105.54% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.2600 7.3900 6.3200 5.1800 5.0000 5.0500 4.5400 -
P/RPS 2.95 5.55 1.41 1.52 2.14 4.08 1.32 71.19%
  QoQ % -46.85% 293.62% -7.24% -28.97% -47.55% 209.09% -
  Horiz. % 223.48% 420.45% 106.82% 115.15% 162.12% 309.09% 100.00%
P/EPS 27.76 46.16 14.50 15.41 22.26 40.79 18.09 33.15%
  QoQ % -39.86% 218.34% -5.91% -30.77% -45.43% 125.48% -
  Horiz. % 153.45% 255.17% 80.15% 85.19% 123.05% 225.48% 100.00%
EY 3.60 2.17 6.90 6.49 4.49 2.45 5.53 -24.95%
  QoQ % 65.90% -68.55% 6.32% 44.54% 83.27% -55.70% -
  Horiz. % 65.10% 39.24% 124.77% 117.36% 81.19% 44.30% 100.00%
DY 0.01 0.00 9.18 0.02 0.02 0.00 5.07 -98.45%
  QoQ % 0.00% 0.00% 45,800.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.20% 0.00% 181.07% 0.39% 0.39% 0.00% 100.00%
P/NAPS 3.99 3.57 3.27 2.76 2.82 2.81 2.69 30.15%
  QoQ % 11.76% 9.17% 18.48% -2.13% 0.36% 4.46% -
  Horiz. % 148.33% 132.71% 121.56% 102.60% 104.83% 104.46% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 11/05/11 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 -
Price 6.8500 7.2300 6.3000 5.8500 5.2000 4.7300 4.5600 -
P/RPS 2.78 5.43 1.41 1.72 2.23 3.82 1.32 64.53%
  QoQ % -48.80% 285.11% -18.02% -22.87% -41.62% 189.39% -
  Horiz. % 210.61% 411.36% 106.82% 130.30% 168.94% 289.39% 100.00%
P/EPS 26.20 45.16 14.46 17.41 23.15 38.21 18.17 27.72%
  QoQ % -41.98% 212.31% -16.94% -24.79% -39.41% 110.29% -
  Horiz. % 144.19% 248.54% 79.58% 95.82% 127.41% 210.29% 100.00%
EY 3.82 2.21 6.92 5.75 4.32 2.62 5.50 -21.63%
  QoQ % 72.85% -68.06% 20.35% 33.10% 64.89% -52.36% -
  Horiz. % 69.45% 40.18% 125.82% 104.55% 78.55% 47.64% 100.00%
DY 0.01 0.00 9.21 0.01 0.02 0.00 5.04 -98.44%
  QoQ % 0.00% 0.00% 92,000.00% -50.00% 0.00% 0.00% -
  Horiz. % 0.20% 0.00% 182.74% 0.20% 0.40% 0.00% 100.00%
P/NAPS 3.76 3.49 3.26 3.11 2.94 2.63 2.70 24.78%
  QoQ % 7.74% 7.06% 4.82% 5.78% 11.79% -2.59% -
  Horiz. % 139.26% 129.26% 120.74% 115.19% 108.89% 97.41% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers