Highlights

[CARLSBG] QoQ Quarter Result on 2009-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     69.17%    YoY -     -7.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 334,154 378,455 300,396 242,096 213,141 289,850 205,193 38.54%
  QoQ % -11.71% 25.99% 24.08% 13.58% -26.47% 41.26% -
  Horiz. % 162.85% 184.44% 146.40% 117.98% 103.87% 141.26% 100.00%
PBT 40,585 49,218 26,813 29,247 17,099 29,401 14,255 101.26%
  QoQ % -17.54% 83.56% -8.32% 71.05% -41.84% 106.25% -
  Horiz. % 284.71% 345.27% 188.10% 205.17% 119.95% 206.25% 100.00%
Tax -9,510 -11,100 -6,414 -7,550 -4,001 -7,810 -4,667 60.94%
  QoQ % 14.32% -73.06% 15.05% -88.70% 48.77% -67.35% -
  Horiz. % 203.77% 237.84% 137.43% 161.77% 85.73% 167.35% 100.00%
NP 31,075 38,118 20,399 21,697 13,098 21,591 9,588 119.48%
  QoQ % -18.48% 86.86% -5.98% 65.65% -39.34% 125.19% -
  Horiz. % 324.10% 397.56% 212.76% 226.29% 136.61% 225.19% 100.00%
NP to SH 30,815 37,845 20,099 21,780 12,875 21,388 9,618 117.79%
  QoQ % -18.58% 88.29% -7.72% 69.17% -39.80% 122.37% -
  Horiz. % 320.39% 393.48% 208.97% 226.45% 133.86% 222.37% 100.00%
Tax Rate 23.43 % 22.55 % 23.92 % 25.81 % 23.40 % 26.56 % 32.74 % -20.04%
  QoQ % 3.90% -5.73% -7.32% 10.30% -11.90% -18.88% -
  Horiz. % 71.56% 68.88% 73.06% 78.83% 71.47% 81.12% 100.00%
Total Cost 303,079 340,337 279,997 220,399 200,043 268,259 195,605 34.01%
  QoQ % -10.95% 21.55% 27.04% 10.18% -25.43% 37.14% -
  Horiz. % 154.94% 173.99% 143.14% 112.68% 102.27% 137.14% 100.00%
Net Worth 541,096 550,250 302,267 509,222 478,300 491,924 471,710 9.61%
  QoQ % -1.66% 82.04% -40.64% 6.47% -2.77% 4.29% -
  Horiz. % 114.71% 116.65% 64.08% 107.95% 101.40% 104.29% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 244 - 54,408 153 150 - 22,972 -95.20%
  QoQ % 0.00% 0.00% 35,372.82% 1.98% 0.00% 0.00% -
  Horiz. % 1.06% 0.00% 236.84% 0.67% 0.65% 0.00% 100.00%
Div Payout % 0.79 % - % 270.70 % 0.70 % 1.17 % - % 238.85 % -97.80%
  QoQ % 0.00% 0.00% 38,571.43% -40.17% 0.00% 0.00% -
  Horiz. % 0.33% 0.00% 113.33% 0.29% 0.49% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 541,096 550,250 302,267 509,222 478,300 491,924 471,710 9.61%
  QoQ % -1.66% 82.04% -40.64% 6.47% -2.77% 4.29% -
  Horiz. % 114.71% 116.65% 64.08% 107.95% 101.40% 104.29% 100.00%
NOSH 305,704 305,694 302,267 306,760 300,817 305,542 306,305 -0.13%
  QoQ % 0.00% 1.13% -1.46% 1.98% -1.55% -0.25% -
  Horiz. % 99.80% 99.80% 98.68% 100.15% 98.21% 99.75% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.30 % 10.07 % 6.79 % 8.96 % 6.15 % 7.45 % 4.67 % 58.49%
  QoQ % -7.65% 48.31% -24.22% 45.69% -17.45% 59.53% -
  Horiz. % 199.14% 215.63% 145.40% 191.86% 131.69% 159.53% 100.00%
ROE 5.69 % 6.88 % 6.65 % 4.28 % 2.69 % 4.35 % 2.04 % 98.52%
  QoQ % -17.30% 3.46% 55.37% 59.11% -38.16% 113.24% -
  Horiz. % 278.92% 337.25% 325.98% 209.80% 131.86% 213.24% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 109.31 123.80 99.38 78.92 70.85 94.86 66.99 38.73%
  QoQ % -11.70% 24.57% 25.92% 11.39% -25.31% 41.60% -
  Horiz. % 163.17% 184.80% 148.35% 117.81% 105.76% 141.60% 100.00%
EPS 10.08 12.38 4.21 7.10 4.28 7.00 3.14 118.08%
  QoQ % -18.58% 194.06% -40.70% 65.89% -38.86% 122.93% -
  Horiz. % 321.02% 394.27% 134.08% 226.11% 136.31% 222.93% 100.00%
DPS 0.08 0.00 18.00 0.05 0.05 0.00 7.50 -95.19%
  QoQ % 0.00% 0.00% 35,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.07% 0.00% 240.00% 0.67% 0.67% 0.00% 100.00%
NAPS 1.7700 1.8000 1.0000 1.6600 1.5900 1.6100 1.5400 9.75%
  QoQ % -1.67% 80.00% -39.76% 4.40% -1.24% 4.55% -
  Horiz. % 114.94% 116.88% 64.94% 107.79% 103.25% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 109.29 123.78 98.25 79.18 69.71 94.80 67.11 38.54%
  QoQ % -11.71% 25.98% 24.08% 13.58% -26.47% 41.26% -
  Horiz. % 162.85% 184.44% 146.40% 117.99% 103.87% 141.26% 100.00%
EPS 10.08 12.38 6.57 7.12 4.21 7.00 3.15 117.62%
  QoQ % -18.58% 88.43% -7.72% 69.12% -39.86% 122.22% -
  Horiz. % 320.00% 393.02% 208.57% 226.03% 133.65% 222.22% 100.00%
DPS 0.08 0.00 17.80 0.05 0.05 0.00 7.51 -95.20%
  QoQ % 0.00% 0.00% 35,500.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.07% 0.00% 237.02% 0.67% 0.67% 0.00% 100.00%
NAPS 1.7697 1.7997 0.9886 1.6655 1.5644 1.6089 1.5428 9.61%
  QoQ % -1.67% 82.05% -40.64% 6.46% -2.77% 4.28% -
  Horiz. % 114.71% 116.65% 64.08% 107.95% 101.40% 104.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.0000 5.0500 4.5400 4.2000 3.7800 3.3800 3.6000 -
P/RPS 4.57 4.08 4.57 5.32 5.33 3.56 5.37 -10.22%
  QoQ % 12.01% -10.72% -14.10% -0.19% 49.72% -33.71% -
  Horiz. % 85.10% 75.98% 85.10% 99.07% 99.26% 66.29% 100.00%
P/EPS 49.60 40.79 68.28 59.15 88.32 48.29 114.65 -42.89%
  QoQ % 21.60% -40.26% 15.44% -33.03% 82.90% -57.88% -
  Horiz. % 43.26% 35.58% 59.56% 51.59% 77.03% 42.12% 100.00%
EY 2.02 2.45 1.46 1.69 1.13 2.07 0.87 75.61%
  QoQ % -17.55% 67.81% -13.61% 49.56% -45.41% 137.93% -
  Horiz. % 232.18% 281.61% 167.82% 194.25% 129.89% 237.93% 100.00%
DY 0.02 0.00 3.96 0.01 0.01 0.00 2.08 -95.52%
  QoQ % 0.00% 0.00% 39,500.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.96% 0.00% 190.38% 0.48% 0.48% 0.00% 100.00%
P/NAPS 2.82 2.81 4.54 2.53 2.38 2.10 2.34 13.28%
  QoQ % 0.36% -38.11% 79.45% 6.30% 13.33% -10.26% -
  Horiz. % 120.51% 120.09% 194.02% 108.12% 101.71% 89.74% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 11/05/09 18/02/09 -
Price 5.2000 4.7300 4.5600 4.4000 4.3300 3.6000 3.8000 -
P/RPS 4.76 3.82 4.59 5.58 6.11 3.79 5.67 -11.04%
  QoQ % 24.61% -16.78% -17.74% -8.67% 61.21% -33.16% -
  Horiz. % 83.95% 67.37% 80.95% 98.41% 107.76% 66.84% 100.00%
P/EPS 51.59 38.21 68.58 61.97 101.17 51.43 121.02 -43.45%
  QoQ % 35.02% -44.28% 10.67% -38.75% 96.71% -57.50% -
  Horiz. % 42.63% 31.57% 56.67% 51.21% 83.60% 42.50% 100.00%
EY 1.94 2.62 1.46 1.61 0.99 1.94 0.83 76.40%
  QoQ % -25.95% 79.45% -9.32% 62.63% -48.97% 133.73% -
  Horiz. % 233.73% 315.66% 175.90% 193.98% 119.28% 233.73% 100.00%
DY 0.02 0.00 3.95 0.01 0.01 0.00 1.97 -95.35%
  QoQ % 0.00% 0.00% 39,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.02% 0.00% 200.51% 0.51% 0.51% 0.00% 100.00%
P/NAPS 2.94 2.63 4.56 2.65 2.72 2.24 2.47 12.35%
  QoQ % 11.79% -42.32% 72.08% -2.57% 21.43% -9.31% -
  Horiz. % 119.03% 106.48% 184.62% 107.29% 110.12% 90.69% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers