Highlights

[CARLSBG] QoQ Quarter Result on 2014-06-30 [#2]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -23.49%    YoY -     29.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 429,454 423,824 409,315 356,021 445,936 387,738 352,116 14.17%
  QoQ % 1.33% 3.54% 14.97% -20.16% 15.01% 10.12% -
  Horiz. % 121.96% 120.36% 116.24% 101.11% 126.64% 110.12% 100.00%
PBT 62,987 77,187 75,306 52,526 69,233 76,673 51,841 13.88%
  QoQ % -18.40% 2.50% 43.37% -24.13% -9.70% 47.90% -
  Horiz. % 121.50% 148.89% 145.26% 101.32% 133.55% 147.90% 100.00%
Tax -14,248 -12,925 -16,505 -12,073 -15,828 -11,729 -12,808 7.37%
  QoQ % -10.24% 21.69% -36.71% 23.72% -34.95% 8.42% -
  Horiz. % 111.24% 100.91% 128.86% 94.26% 123.58% 91.58% 100.00%
NP 48,739 64,262 58,801 40,453 53,405 64,944 39,033 15.97%
  QoQ % -24.16% 9.29% 45.36% -24.25% -17.77% 66.38% -
  Horiz. % 124.87% 164.64% 150.64% 103.64% 136.82% 166.38% 100.00%
NP to SH 47,228 62,930 56,279 40,041 52,332 64,043 38,437 14.73%
  QoQ % -24.95% 11.82% 40.55% -23.49% -18.29% 66.62% -
  Horiz. % 122.87% 163.72% 146.42% 104.17% 136.15% 166.62% 100.00%
Tax Rate 22.62 % 16.75 % 21.92 % 22.98 % 22.86 % 15.30 % 24.71 % -5.73%
  QoQ % 35.04% -23.59% -4.61% 0.52% 49.41% -38.08% -
  Horiz. % 91.54% 67.79% 88.71% 93.00% 92.51% 61.92% 100.00%
Total Cost 380,715 359,562 350,514 315,568 392,531 322,794 313,083 13.94%
  QoQ % 5.88% 2.58% 11.07% -19.61% 21.60% 3.10% -
  Horiz. % 121.60% 114.85% 111.96% 100.79% 125.38% 103.10% 100.00%
Net Worth 382,185 330,207 272,115 210,966 336,322 284,345 244,598 34.69%
  QoQ % 15.74% 21.35% 28.99% -37.27% 18.28% 16.25% -
  Horiz. % 156.25% 135.00% 111.25% 86.25% 137.50% 116.25% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 201,793 - 15,287 - 171,218 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.86% 0.00% 8.93% 0.00% 100.00% -
Div Payout % - % 320.66 % - % 38.18 % - % 267.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.94% 0.00% 14.28% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 382,185 330,207 272,115 210,966 336,322 284,345 244,598 34.69%
  QoQ % 15.74% 21.35% 28.99% -37.27% 18.28% 16.25% -
  Horiz. % 156.25% 135.00% 111.25% 86.25% 137.50% 116.25% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.35 % 15.16 % 14.37 % 11.36 % 11.98 % 16.75 % 11.09 % 1.56%
  QoQ % -25.13% 5.50% 26.50% -5.18% -28.48% 51.04% -
  Horiz. % 102.34% 136.70% 129.58% 102.43% 108.03% 151.04% 100.00%
ROE 12.36 % 19.06 % 20.68 % 18.98 % 15.56 % 22.52 % 15.71 % -14.79%
  QoQ % -35.15% -7.83% 8.96% 21.98% -30.91% 43.35% -
  Horiz. % 78.68% 121.32% 131.64% 120.81% 99.05% 143.35% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 140.46 138.62 133.87 116.44 145.85 126.82 115.17 14.16%
  QoQ % 1.33% 3.55% 14.97% -20.16% 15.01% 10.12% -
  Horiz. % 121.96% 120.36% 116.24% 101.10% 126.64% 110.12% 100.00%
EPS 15.45 20.58 18.41 13.10 17.12 20.95 12.57 14.76%
  QoQ % -24.93% 11.79% 40.53% -23.48% -18.28% 66.67% -
  Horiz. % 122.91% 163.72% 146.46% 104.22% 136.20% 166.67% 100.00%
DPS 0.00 66.00 0.00 5.00 0.00 56.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.86% 0.00% 8.93% 0.00% 100.00% -
NAPS 1.2500 1.0800 0.8900 0.6900 1.1000 0.9300 0.8000 34.69%
  QoQ % 15.74% 21.35% 28.99% -37.27% 18.28% 16.25% -
  Horiz. % 156.25% 135.00% 111.25% 86.25% 137.50% 116.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 140.46 138.62 133.87 116.44 145.85 126.82 115.17 14.16%
  QoQ % 1.33% 3.55% 14.97% -20.16% 15.01% 10.12% -
  Horiz. % 121.96% 120.36% 116.24% 101.10% 126.64% 110.12% 100.00%
EPS 15.45 20.58 18.41 13.10 17.12 20.95 12.57 14.76%
  QoQ % -24.93% 11.79% 40.53% -23.48% -18.28% 66.67% -
  Horiz. % 122.91% 163.72% 146.46% 104.22% 136.20% 166.67% 100.00%
DPS 0.00 66.00 0.00 5.00 0.00 56.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.86% 0.00% 8.93% 0.00% 100.00% -
NAPS 1.2500 1.0800 0.8900 0.6900 1.1000 0.9300 0.8000 34.69%
  QoQ % 15.74% 21.35% 28.99% -37.27% 18.28% 16.25% -
  Horiz. % 156.25% 135.00% 111.25% 86.25% 137.50% 116.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 13.5800 11.7400 11.9800 12.2000 13.0200 12.1800 12.8000 -
P/RPS 9.67 8.47 8.95 10.48 8.93 9.60 11.11 -8.85%
  QoQ % 14.17% -5.36% -14.60% 17.36% -6.98% -13.59% -
  Horiz. % 87.04% 76.24% 80.56% 94.33% 80.38% 86.41% 100.00%
P/EPS 87.92 57.04 65.08 93.16 76.07 58.15 101.82 -9.33%
  QoQ % 54.14% -12.35% -30.14% 22.47% 30.82% -42.89% -
  Horiz. % 86.35% 56.02% 63.92% 91.49% 74.71% 57.11% 100.00%
EY 1.14 1.75 1.54 1.07 1.31 1.72 0.98 10.62%
  QoQ % -34.86% 13.64% 43.93% -18.32% -23.84% 75.51% -
  Horiz. % 116.33% 178.57% 157.14% 109.18% 133.67% 175.51% 100.00%
DY 0.00 5.62 0.00 0.41 0.00 4.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.17% 0.00% 8.91% 0.00% 100.00% -
P/NAPS 10.86 10.87 13.46 17.68 11.84 13.10 16.00 -22.78%
  QoQ % -0.09% -19.24% -23.87% 49.32% -9.62% -18.12% -
  Horiz. % 67.88% 67.94% 84.12% 110.50% 74.00% 81.88% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 28/11/14 26/08/14 27/05/14 21/02/14 18/11/13 -
Price 12.7600 12.8600 12.0000 12.2400 12.1000 12.7000 12.1400 -
P/RPS 9.08 9.28 8.96 10.51 8.30 10.01 10.54 -9.47%
  QoQ % -2.16% 3.57% -14.75% 26.63% -17.08% -5.03% -
  Horiz. % 86.15% 88.05% 85.01% 99.72% 78.75% 94.97% 100.00%
P/EPS 82.61 62.48 65.19 93.46 70.69 60.63 96.57 -9.89%
  QoQ % 32.22% -4.16% -30.25% 32.21% 16.59% -37.22% -
  Horiz. % 85.54% 64.70% 67.51% 96.78% 73.20% 62.78% 100.00%
EY 1.21 1.60 1.53 1.07 1.41 1.65 1.04 10.63%
  QoQ % -24.38% 4.58% 42.99% -24.11% -14.55% 58.65% -
  Horiz. % 116.35% 153.85% 147.12% 102.88% 135.58% 158.65% 100.00%
DY 0.00 5.13 0.00 0.41 0.00 4.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.33% 0.00% 9.30% 0.00% 100.00% -
P/NAPS 10.21 11.91 13.48 17.74 11.00 13.66 15.18 -23.25%
  QoQ % -14.27% -11.65% -24.01% 61.27% -19.47% -10.01% -
  Horiz. % 67.26% 78.46% 88.80% 116.86% 72.46% 89.99% 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.
 


 

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