Highlights

[CARLSBG] QoQ Quarter Result on 2011-06-30 [#2]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -36.62%    YoY -     0.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 454,047 334,968 401,661 345,512 407,215 326,057 329,492 23.81%
  QoQ % 35.55% -16.60% 16.25% -15.15% 24.89% -1.04% -
  Horiz. % 137.80% 101.66% 121.90% 104.86% 123.59% 98.96% 100.00%
PBT 67,780 46,221 68,906 40,948 64,299 39,908 46,825 27.93%
  QoQ % 46.64% -32.92% 68.28% -36.32% 61.12% -14.77% -
  Horiz. % 144.75% 98.71% 147.16% 87.45% 137.32% 85.23% 100.00%
Tax -14,718 -8,450 -19,920 -9,706 -14,918 -9,154 -12,649 10.62%
  QoQ % -74.18% 57.58% -105.23% 34.94% -62.97% 27.63% -
  Horiz. % 116.36% 66.80% 157.48% 76.73% 117.94% 72.37% 100.00%
NP 53,062 37,771 48,986 31,242 49,381 30,754 34,176 34.05%
  QoQ % 40.48% -22.89% 56.80% -36.73% 60.57% -10.01% -
  Horiz. % 155.26% 110.52% 143.33% 91.42% 144.49% 89.99% 100.00%
NP to SH 52,362 37,349 48,848 31,019 48,944 30,495 34,087 33.10%
  QoQ % 40.20% -23.54% 57.48% -36.62% 60.50% -10.54% -
  Horiz. % 153.61% 109.57% 143.30% 91.00% 143.59% 89.46% 100.00%
Tax Rate 21.71 % 18.28 % 28.91 % 23.70 % 23.20 % 22.94 % 27.01 % -13.54%
  QoQ % 18.76% -36.77% 21.98% 2.16% 1.13% -15.07% -
  Horiz. % 80.38% 67.68% 107.03% 87.75% 85.89% 84.93% 100.00%
Total Cost 400,985 297,197 352,675 314,270 357,834 295,303 295,316 22.60%
  QoQ % 34.92% -15.73% 12.22% -12.17% 21.18% -0.00% -
  Horiz. % 135.78% 100.64% 119.42% 106.42% 121.17% 100.00% 100.00%
Net Worth 336,322 629,614 605,250 556,202 632,817 590,324 574,740 -30.02%
  QoQ % -46.58% 4.03% 8.82% -12.11% 7.20% 2.71% -
  Horiz. % 58.52% 109.55% 105.31% 96.77% 110.10% 102.71% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 206,305 - 152 - 154,463 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.56% 0.00% 0.10% 0.00% 100.00% -
Div Payout % - % 552.37 % - % 0.49 % - % 506.52 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.05% 0.00% 0.10% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 336,322 629,614 605,250 556,202 632,817 590,324 574,740 -30.02%
  QoQ % -46.58% 4.03% 8.82% -12.11% 7.20% 2.71% -
  Horiz. % 58.52% 109.55% 105.31% 96.77% 110.10% 102.71% 100.00%
NOSH 305,748 305,638 305,682 305,605 305,708 305,867 305,713 0.01%
  QoQ % 0.04% -0.01% 0.02% -0.03% -0.05% 0.05% -
  Horiz. % 100.01% 99.98% 99.99% 99.96% 100.00% 100.05% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.69 % 11.28 % 12.20 % 9.04 % 12.13 % 9.43 % 10.37 % 8.31%
  QoQ % 3.63% -7.54% 34.96% -25.47% 28.63% -9.06% -
  Horiz. % 112.73% 108.78% 117.65% 87.17% 116.97% 90.94% 100.00%
ROE 15.57 % 5.93 % 8.07 % 5.58 % 7.73 % 5.17 % 5.93 % 90.21%
  QoQ % 162.56% -26.52% 44.62% -27.81% 49.52% -12.82% -
  Horiz. % 262.56% 100.00% 136.09% 94.10% 130.35% 87.18% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 148.50 109.60 131.40 113.06 133.20 106.60 107.78 23.80%
  QoQ % 35.49% -16.59% 16.22% -15.12% 24.95% -1.09% -
  Horiz. % 137.78% 101.69% 121.92% 104.90% 123.59% 98.91% 100.00%
EPS 17.13 12.22 15.98 10.15 16.01 9.97 11.15 33.11%
  QoQ % 40.18% -23.53% 57.44% -36.60% 60.58% -10.58% -
  Horiz. % 153.63% 109.60% 143.32% 91.03% 143.59% 89.42% 100.00%
DPS 0.00 67.50 0.00 0.05 0.00 50.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.66% 0.00% 0.10% 0.00% 100.00% -
NAPS 1.1000 2.0600 1.9800 1.8200 2.0700 1.9300 1.8800 -30.02%
  QoQ % -46.60% 4.04% 8.79% -12.08% 7.25% 2.66% -
  Horiz. % 58.51% 109.57% 105.32% 96.81% 110.11% 102.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 148.50 109.56 131.37 113.01 133.19 106.64 107.77 23.80%
  QoQ % 35.54% -16.60% 16.25% -15.15% 24.90% -1.05% -
  Horiz. % 137.79% 101.66% 121.90% 104.86% 123.59% 98.95% 100.00%
EPS 17.13 12.22 15.98 10.15 16.01 9.97 11.15 33.11%
  QoQ % 40.18% -23.53% 57.44% -36.60% 60.58% -10.58% -
  Horiz. % 153.63% 109.60% 143.32% 91.03% 143.59% 89.42% 100.00%
DPS 0.00 67.48 0.00 0.05 0.00 50.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.57% 0.00% 0.10% 0.00% 100.00% -
NAPS 1.1000 2.0593 1.9796 1.8192 2.0697 1.9308 1.8798 -30.02%
  QoQ % -46.58% 4.03% 8.82% -12.10% 7.19% 2.71% -
  Horiz. % 58.52% 109.55% 105.31% 96.78% 110.10% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 10.3000 8.5400 6.4500 7.2600 7.3900 6.3200 5.1800 -
P/RPS 6.94 7.79 4.91 6.42 5.55 5.93 4.81 27.66%
  QoQ % -10.91% 58.66% -23.52% 15.68% -6.41% 23.28% -
  Horiz. % 144.28% 161.95% 102.08% 133.47% 115.38% 123.28% 100.00%
P/EPS 60.14 69.89 40.36 71.53 46.16 63.39 46.46 18.76%
  QoQ % -13.95% 73.17% -43.58% 54.96% -27.18% 36.44% -
  Horiz. % 129.44% 150.43% 86.87% 153.96% 99.35% 136.44% 100.00%
EY 1.66 1.43 2.48 1.40 2.17 1.58 2.15 -15.83%
  QoQ % 16.08% -42.34% 77.14% -35.48% 37.34% -26.51% -
  Horiz. % 77.21% 66.51% 115.35% 65.12% 100.93% 73.49% 100.00%
DY 0.00 7.90 0.00 0.01 0.00 7.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.87% 0.00% 0.13% 0.00% 100.00% -
P/NAPS 9.36 4.15 3.26 3.99 3.57 3.27 2.76 125.56%
  QoQ % 125.54% 27.30% -18.30% 11.76% 9.17% 18.48% -
  Horiz. % 339.13% 150.36% 118.12% 144.57% 129.35% 118.48% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 24/02/12 15/11/11 25/08/11 11/05/11 24/02/11 11/11/10 -
Price 10.5000 9.4500 7.0500 6.8500 7.2300 6.3000 5.8500 -
P/RPS 7.07 8.62 5.37 6.06 5.43 5.91 5.43 19.22%
  QoQ % -17.98% 60.52% -11.39% 11.60% -8.12% 8.84% -
  Horiz. % 130.20% 158.75% 98.90% 111.60% 100.00% 108.84% 100.00%
P/EPS 61.31 77.33 44.12 67.49 45.16 63.19 52.47 10.93%
  QoQ % -20.72% 75.27% -34.63% 49.45% -28.53% 20.43% -
  Horiz. % 116.85% 147.38% 84.09% 128.63% 86.07% 120.43% 100.00%
EY 1.63 1.29 2.27 1.48 2.21 1.58 1.91 -10.02%
  QoQ % 26.36% -43.17% 53.38% -33.03% 39.87% -17.28% -
  Horiz. % 85.34% 67.54% 118.85% 77.49% 115.71% 82.72% 100.00%
DY 0.00 7.14 0.00 0.01 0.00 8.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.03% 0.00% 0.12% 0.00% 100.00% -
P/NAPS 9.55 4.59 3.56 3.76 3.49 3.26 3.11 111.12%
  QoQ % 108.06% 28.93% -5.32% 7.74% 7.06% 4.82% -
  Horiz. % 307.07% 147.59% 114.47% 120.90% 112.22% 104.82% 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.
 


 

359  242  497  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