Highlights

[CARLSBG] QoQ Quarter Result on 2013-06-30 [#2]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -38.83%    YoY -     -18.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 445,936 387,738 352,116 344,529 470,766 336,494 410,844 5.62%
  QoQ % 15.01% 10.12% 2.20% -26.82% 39.90% -18.10% -
  Horiz. % 108.54% 94.38% 85.71% 83.86% 114.59% 81.90% 100.00%
PBT 69,233 76,673 51,841 41,112 66,803 49,165 79,451 -8.78%
  QoQ % -9.70% 47.90% 26.10% -38.46% 35.88% -38.12% -
  Horiz. % 87.14% 96.50% 65.25% 51.75% 84.08% 61.88% 100.00%
Tax -15,828 -11,729 -12,808 -9,676 -15,595 -8,403 -17,658 -7.04%
  QoQ % -34.95% 8.42% -32.37% 37.95% -85.59% 52.41% -
  Horiz. % 89.64% 66.42% 72.53% 54.80% 88.32% 47.59% 100.00%
NP 53,405 64,944 39,033 31,436 51,208 40,762 61,793 -9.28%
  QoQ % -17.77% 66.38% 24.17% -38.61% 25.63% -34.03% -
  Horiz. % 86.43% 105.10% 63.17% 50.87% 82.87% 65.97% 100.00%
NP to SH 52,332 64,043 38,437 30,913 50,534 40,470 61,057 -9.78%
  QoQ % -18.29% 66.62% 24.34% -38.83% 24.87% -33.72% -
  Horiz. % 85.71% 104.89% 62.95% 50.63% 82.77% 66.28% 100.00%
Tax Rate 22.86 % 15.30 % 24.71 % 23.54 % 23.34 % 17.09 % 22.23 % 1.88%
  QoQ % 49.41% -38.08% 4.97% 0.86% 36.57% -23.12% -
  Horiz. % 102.83% 68.83% 111.16% 105.89% 104.99% 76.88% 100.00%
Total Cost 392,531 322,794 313,083 313,093 419,558 295,732 349,051 8.15%
  QoQ % 21.60% 3.10% -0.00% -25.38% 41.87% -15.28% -
  Horiz. % 112.46% 92.48% 89.70% 89.70% 120.20% 84.72% 100.00%
Net Worth 336,322 284,345 244,598 195,678 357,725 305,748 281,288 12.66%
  QoQ % 18.28% 16.25% 25.00% -45.30% 17.00% 8.70% -
  Horiz. % 119.57% 101.09% 86.96% 69.57% 127.17% 108.70% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 171,218 - 15,287 - 177,333 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.55% 0.00% 8.62% 0.00% 100.00% -
Div Payout % - % 267.35 % - % 49.45 % - % 438.19 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.01% 0.00% 11.29% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 336,322 284,345 244,598 195,678 357,725 305,748 281,288 12.66%
  QoQ % 18.28% 16.25% 25.00% -45.30% 17.00% 8.70% -
  Horiz. % 119.57% 101.09% 86.96% 69.57% 127.17% 108.70% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.98 % 16.75 % 11.09 % 9.12 % 10.88 % 12.11 % 15.04 % -14.08%
  QoQ % -28.48% 51.04% 21.60% -16.18% -10.16% -19.48% -
  Horiz. % 79.65% 111.37% 73.74% 60.64% 72.34% 80.52% 100.00%
ROE 15.56 % 22.52 % 15.71 % 15.80 % 14.13 % 13.24 % 21.71 % -19.93%
  QoQ % -30.91% 43.35% -0.57% 11.82% 6.72% -39.01% -
  Horiz. % 71.67% 103.73% 72.36% 72.78% 65.09% 60.99% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 145.85 126.82 115.17 112.68 153.97 110.06 134.37 5.62%
  QoQ % 15.01% 10.12% 2.21% -26.82% 39.90% -18.09% -
  Horiz. % 108.54% 94.38% 85.71% 83.86% 114.59% 81.91% 100.00%
EPS 17.12 20.95 12.57 10.11 16.53 13.24 19.97 -9.76%
  QoQ % -18.28% 66.67% 24.33% -38.84% 24.85% -33.70% -
  Horiz. % 85.73% 104.91% 62.94% 50.63% 82.77% 66.30% 100.00%
DPS 0.00 56.00 0.00 5.00 0.00 58.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.55% 0.00% 8.62% 0.00% 100.00% -
NAPS 1.1000 0.9300 0.8000 0.6400 1.1700 1.0000 0.9200 12.66%
  QoQ % 18.28% 16.25% 25.00% -45.30% 17.00% 8.70% -
  Horiz. % 119.57% 101.09% 86.96% 69.57% 127.17% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 145.85 126.82 115.17 112.68 153.97 110.06 134.37 5.62%
  QoQ % 15.01% 10.12% 2.21% -26.82% 39.90% -18.09% -
  Horiz. % 108.54% 94.38% 85.71% 83.86% 114.59% 81.91% 100.00%
EPS 17.12 20.95 12.57 10.11 16.53 13.24 19.97 -9.76%
  QoQ % -18.28% 66.67% 24.33% -38.84% 24.85% -33.70% -
  Horiz. % 85.73% 104.91% 62.94% 50.63% 82.77% 66.30% 100.00%
DPS 0.00 56.00 0.00 5.00 0.00 58.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.55% 0.00% 8.62% 0.00% 100.00% -
NAPS 1.1000 0.9300 0.8000 0.6400 1.1700 1.0000 0.9200 12.66%
  QoQ % 18.28% 16.25% 25.00% -45.30% 17.00% 8.70% -
  Horiz. % 119.57% 101.09% 86.96% 69.57% 127.17% 108.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 13.0200 12.1800 12.8000 15.3000 13.8000 12.5200 11.5000 -
P/RPS 8.93 9.60 11.11 13.58 8.96 11.38 8.56 2.86%
  QoQ % -6.98% -13.59% -18.19% 51.56% -21.27% 32.94% -
  Horiz. % 104.32% 112.15% 129.79% 158.64% 104.67% 132.94% 100.00%
P/EPS 76.07 58.15 101.82 151.33 83.49 94.59 57.59 20.41%
  QoQ % 30.82% -42.89% -32.72% 81.26% -11.73% 64.25% -
  Horiz. % 132.09% 100.97% 176.80% 262.77% 144.97% 164.25% 100.00%
EY 1.31 1.72 0.98 0.66 1.20 1.06 1.74 -17.26%
  QoQ % -23.84% 75.51% 48.48% -45.00% 13.21% -39.08% -
  Horiz. % 75.29% 98.85% 56.32% 37.93% 68.97% 60.92% 100.00%
DY 0.00 4.60 0.00 0.33 0.00 4.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.35% 0.00% 7.13% 0.00% 100.00% -
P/NAPS 11.84 13.10 16.00 23.91 11.79 12.52 12.50 -3.55%
  QoQ % -9.62% -18.12% -33.08% 102.80% -5.83% 0.16% -
  Horiz. % 94.72% 104.80% 128.00% 191.28% 94.32% 100.16% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 21/02/14 18/11/13 27/08/13 29/05/13 26/02/13 29/11/12 -
Price 12.1000 12.7000 12.1400 13.8200 16.0800 12.7000 12.3000 -
P/RPS 8.30 10.01 10.54 12.26 10.44 11.54 9.15 -6.30%
  QoQ % -17.08% -5.03% -14.03% 17.43% -9.53% 26.12% -
  Horiz. % 90.71% 109.40% 115.19% 133.99% 114.10% 126.12% 100.00%
P/EPS 70.69 60.63 96.57 136.69 97.29 95.95 61.59 9.63%
  QoQ % 16.59% -37.22% -29.35% 40.50% 1.40% 55.79% -
  Horiz. % 114.78% 98.44% 156.79% 221.94% 157.96% 155.79% 100.00%
EY 1.41 1.65 1.04 0.73 1.03 1.04 1.62 -8.85%
  QoQ % -14.55% 58.65% 42.47% -29.13% -0.96% -35.80% -
  Horiz. % 87.04% 101.85% 64.20% 45.06% 63.58% 64.20% 100.00%
DY 0.00 4.41 0.00 0.36 0.00 4.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.50% 0.00% 7.88% 0.00% 100.00% -
P/NAPS 11.00 13.66 15.18 21.59 13.74 12.70 13.37 -12.21%
  QoQ % -19.47% -10.01% -29.69% 57.13% 8.19% -5.01% -
  Horiz. % 82.27% 102.17% 113.54% 161.48% 102.77% 94.99% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers