Highlights

[CARLSBG] QoQ Quarter Result on 2010-06-30 [#2]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 18-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -18.58%    YoY -     139.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 407,215 326,057 329,492 334,154 378,455 300,396 242,096 41.48%
  QoQ % 24.89% -1.04% -1.40% -11.71% 25.99% 24.08% -
  Horiz. % 168.20% 134.68% 136.10% 138.03% 156.32% 124.08% 100.00%
PBT 64,299 39,908 46,825 40,585 49,218 26,813 29,247 69.16%
  QoQ % 61.12% -14.77% 15.38% -17.54% 83.56% -8.32% -
  Horiz. % 219.85% 136.45% 160.10% 138.77% 168.28% 91.68% 100.00%
Tax -14,918 -9,154 -12,649 -9,510 -11,100 -6,414 -7,550 57.53%
  QoQ % -62.97% 27.63% -33.01% 14.32% -73.06% 15.05% -
  Horiz. % 197.59% 121.25% 167.54% 125.96% 147.02% 84.95% 100.00%
NP 49,381 30,754 34,176 31,075 38,118 20,399 21,697 73.11%
  QoQ % 60.57% -10.01% 9.98% -18.48% 86.86% -5.98% -
  Horiz. % 227.59% 141.74% 157.51% 143.22% 175.68% 94.02% 100.00%
NP to SH 48,944 30,495 34,087 30,815 37,845 20,099 21,780 71.65%
  QoQ % 60.50% -10.54% 10.62% -18.58% 88.29% -7.72% -
  Horiz. % 224.72% 140.01% 156.51% 141.48% 173.76% 92.28% 100.00%
Tax Rate 23.20 % 22.94 % 27.01 % 23.43 % 22.55 % 23.92 % 25.81 % -6.87%
  QoQ % 1.13% -15.07% 15.28% 3.90% -5.73% -7.32% -
  Horiz. % 89.89% 88.88% 104.65% 90.78% 87.37% 92.68% 100.00%
Total Cost 357,834 295,303 295,316 303,079 340,337 279,997 220,399 38.18%
  QoQ % 21.18% -0.00% -2.56% -10.95% 21.55% 27.04% -
  Horiz. % 162.36% 133.99% 133.99% 137.51% 154.42% 127.04% 100.00%
Net Worth 632,817 590,324 574,740 541,096 550,250 302,267 509,222 15.60%
  QoQ % 7.20% 2.71% 6.22% -1.66% 82.04% -40.64% -
  Horiz. % 124.27% 115.93% 112.87% 106.26% 108.06% 59.36% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 154,463 - 244 - 54,408 153 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35,372.82% -
  Horiz. % 0.00% 100,706.18% 0.00% 159.45% 0.00% 35,472.82% 100.00%
Div Payout % - % 506.52 % - % 0.79 % - % 270.70 % 0.70 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 38,571.43% -
  Horiz. % 0.00% 72,360.00% 0.00% 112.86% 0.00% 38,671.43% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 632,817 590,324 574,740 541,096 550,250 302,267 509,222 15.60%
  QoQ % 7.20% 2.71% 6.22% -1.66% 82.04% -40.64% -
  Horiz. % 124.27% 115.93% 112.87% 106.26% 108.06% 59.36% 100.00%
NOSH 305,708 305,867 305,713 305,704 305,694 302,267 306,760 -0.23%
  QoQ % -0.05% 0.05% 0.00% 0.00% 1.13% -1.46% -
  Horiz. % 99.66% 99.71% 99.66% 99.66% 99.65% 98.54% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.13 % 9.43 % 10.37 % 9.30 % 10.07 % 6.79 % 8.96 % 22.40%
  QoQ % 28.63% -9.06% 11.51% -7.65% 48.31% -24.22% -
  Horiz. % 135.38% 105.25% 115.74% 103.79% 112.39% 75.78% 100.00%
ROE 7.73 % 5.17 % 5.93 % 5.69 % 6.88 % 6.65 % 4.28 % 48.36%
  QoQ % 49.52% -12.82% 4.22% -17.30% 3.46% 55.37% -
  Horiz. % 180.61% 120.79% 138.55% 132.94% 160.75% 155.37% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.20 106.60 107.78 109.31 123.80 99.38 78.92 41.80%
  QoQ % 24.95% -1.09% -1.40% -11.70% 24.57% 25.92% -
  Horiz. % 168.78% 135.07% 136.57% 138.51% 156.87% 125.92% 100.00%
EPS 16.01 9.97 11.15 10.08 12.38 4.21 7.10 72.04%
  QoQ % 60.58% -10.58% 10.62% -18.58% 194.06% -40.70% -
  Horiz. % 225.49% 140.42% 157.04% 141.97% 174.37% 59.30% 100.00%
DPS 0.00 50.50 0.00 0.08 0.00 18.00 0.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35,900.00% -
  Horiz. % 0.00% 101,000.00% 0.00% 160.00% 0.00% 36,000.00% 100.00%
NAPS 2.0700 1.9300 1.8800 1.7700 1.8000 1.0000 1.6600 15.87%
  QoQ % 7.25% 2.66% 6.21% -1.67% 80.00% -39.76% -
  Horiz. % 124.70% 116.27% 113.25% 106.63% 108.43% 60.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.19 106.64 107.77 109.29 123.78 98.25 79.18 41.48%
  QoQ % 24.90% -1.05% -1.39% -11.71% 25.98% 24.08% -
  Horiz. % 168.21% 134.68% 136.11% 138.03% 156.33% 124.08% 100.00%
EPS 16.01 9.97 11.15 10.08 12.38 6.57 7.12 71.72%
  QoQ % 60.58% -10.58% 10.62% -18.58% 88.43% -7.72% -
  Horiz. % 224.86% 140.03% 156.60% 141.57% 173.88% 92.28% 100.00%
DPS 0.00 50.52 0.00 0.08 0.00 17.80 0.05 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 35,500.00% -
  Horiz. % 0.00% 101,040.00% 0.00% 160.00% 0.00% 35,600.00% 100.00%
NAPS 2.0697 1.9308 1.8798 1.7697 1.7997 0.9886 1.6655 15.60%
  QoQ % 7.19% 2.71% 6.22% -1.67% 82.05% -40.64% -
  Horiz. % 124.27% 115.93% 112.87% 106.26% 108.06% 59.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.3900 6.3200 5.1800 5.0000 5.0500 4.5400 4.2000 -
P/RPS 5.55 5.93 4.81 4.57 4.08 4.57 5.32 2.86%
  QoQ % -6.41% 23.28% 5.25% 12.01% -10.72% -14.10% -
  Horiz. % 104.32% 111.47% 90.41% 85.90% 76.69% 85.90% 100.00%
P/EPS 46.16 63.39 46.46 49.60 40.79 68.28 59.15 -15.25%
  QoQ % -27.18% 36.44% -6.33% 21.60% -40.26% 15.44% -
  Horiz. % 78.04% 107.17% 78.55% 83.85% 68.96% 115.44% 100.00%
EY 2.17 1.58 2.15 2.02 2.45 1.46 1.69 18.15%
  QoQ % 37.34% -26.51% 6.44% -17.55% 67.81% -13.61% -
  Horiz. % 128.40% 93.49% 127.22% 119.53% 144.97% 86.39% 100.00%
DY 0.00 7.99 0.00 0.02 0.00 3.96 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 39,500.00% -
  Horiz. % 0.00% 79,900.00% 0.00% 200.00% 0.00% 39,600.00% 100.00%
P/NAPS 3.57 3.27 2.76 2.82 2.81 4.54 2.53 25.83%
  QoQ % 9.17% 18.48% -2.13% 0.36% -38.11% 79.45% -
  Horiz. % 141.11% 129.25% 109.09% 111.46% 111.07% 179.45% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 -
Price 7.2300 6.3000 5.8500 5.2000 4.7300 4.5600 4.4000 -
P/RPS 5.43 5.91 5.43 4.76 3.82 4.59 5.58 -1.80%
  QoQ % -8.12% 8.84% 14.08% 24.61% -16.78% -17.74% -
  Horiz. % 97.31% 105.91% 97.31% 85.30% 68.46% 82.26% 100.00%
P/EPS 45.16 63.19 52.47 51.59 38.21 68.58 61.97 -19.03%
  QoQ % -28.53% 20.43% 1.71% 35.02% -44.28% 10.67% -
  Horiz. % 72.87% 101.97% 84.67% 83.25% 61.66% 110.67% 100.00%
EY 2.21 1.58 1.91 1.94 2.62 1.46 1.61 23.54%
  QoQ % 39.87% -17.28% -1.55% -25.95% 79.45% -9.32% -
  Horiz. % 137.27% 98.14% 118.63% 120.50% 162.73% 90.68% 100.00%
DY 0.00 8.02 0.00 0.02 0.00 3.95 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 39,400.00% -
  Horiz. % 0.00% 80,200.01% 0.00% 200.00% 0.00% 39,500.00% 100.00%
P/NAPS 3.49 3.26 3.11 2.94 2.63 4.56 2.65 20.17%
  QoQ % 7.06% 4.82% 5.78% 11.79% -42.32% 72.08% -
  Horiz. % 131.70% 123.02% 117.36% 110.94% 99.25% 172.08% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers