Highlights

[CARLSBG] QoQ Quarter Result on 2010-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     10.62%    YoY -     56.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 345,512 407,215 326,057 329,492 334,154 378,455 300,396 9.81%
  QoQ % -15.15% 24.89% -1.04% -1.40% -11.71% 25.99% -
  Horiz. % 115.02% 135.56% 108.54% 109.69% 111.24% 125.99% 100.00%
PBT 40,948 64,299 39,908 46,825 40,585 49,218 26,813 32.72%
  QoQ % -36.32% 61.12% -14.77% 15.38% -17.54% 83.56% -
  Horiz. % 152.72% 239.81% 148.84% 174.64% 151.36% 183.56% 100.00%
Tax -9,706 -14,918 -9,154 -12,649 -9,510 -11,100 -6,414 31.91%
  QoQ % 34.94% -62.97% 27.63% -33.01% 14.32% -73.06% -
  Horiz. % 151.33% 232.58% 142.72% 197.21% 148.27% 173.06% 100.00%
NP 31,242 49,381 30,754 34,176 31,075 38,118 20,399 32.97%
  QoQ % -36.73% 60.57% -10.01% 9.98% -18.48% 86.86% -
  Horiz. % 153.15% 242.08% 150.76% 167.54% 152.34% 186.86% 100.00%
NP to SH 31,019 48,944 30,495 34,087 30,815 37,845 20,099 33.65%
  QoQ % -36.62% 60.50% -10.54% 10.62% -18.58% 88.29% -
  Horiz. % 154.33% 243.51% 151.72% 169.60% 153.32% 188.29% 100.00%
Tax Rate 23.70 % 23.20 % 22.94 % 27.01 % 23.43 % 22.55 % 23.92 % -0.62%
  QoQ % 2.16% 1.13% -15.07% 15.28% 3.90% -5.73% -
  Horiz. % 99.08% 96.99% 95.90% 112.92% 97.95% 94.27% 100.00%
Total Cost 314,270 357,834 295,303 295,316 303,079 340,337 279,997 8.03%
  QoQ % -12.17% 21.18% -0.00% -2.56% -10.95% 21.55% -
  Horiz. % 112.24% 127.80% 105.47% 105.47% 108.24% 121.55% 100.00%
Net Worth 556,202 632,817 590,324 574,740 541,096 550,250 302,267 50.33%
  QoQ % -12.11% 7.20% 2.71% 6.22% -1.66% 82.04% -
  Horiz. % 184.01% 209.36% 195.30% 190.14% 179.01% 182.04% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 152 - 154,463 - 244 - 54,408 -98.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.28% 0.00% 283.90% 0.00% 0.45% 0.00% 100.00%
Div Payout % 0.49 % - % 506.52 % - % 0.79 % - % 270.70 % -98.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.18% 0.00% 187.11% 0.00% 0.29% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 556,202 632,817 590,324 574,740 541,096 550,250 302,267 50.33%
  QoQ % -12.11% 7.20% 2.71% 6.22% -1.66% 82.04% -
  Horiz. % 184.01% 209.36% 195.30% 190.14% 179.01% 182.04% 100.00%
NOSH 305,605 305,708 305,867 305,713 305,704 305,694 302,267 0.74%
  QoQ % -0.03% -0.05% 0.05% 0.00% 0.00% 1.13% -
  Horiz. % 101.10% 101.14% 101.19% 101.14% 101.14% 101.13% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.04 % 12.13 % 9.43 % 10.37 % 9.30 % 10.07 % 6.79 % 21.09%
  QoQ % -25.47% 28.63% -9.06% 11.51% -7.65% 48.31% -
  Horiz. % 133.14% 178.65% 138.88% 152.72% 136.97% 148.31% 100.00%
ROE 5.58 % 7.73 % 5.17 % 5.93 % 5.69 % 6.88 % 6.65 % -11.07%
  QoQ % -27.81% 49.52% -12.82% 4.22% -17.30% 3.46% -
  Horiz. % 83.91% 116.24% 77.74% 89.17% 85.56% 103.46% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 113.06 133.20 106.60 107.78 109.31 123.80 99.38 9.00%
  QoQ % -15.12% 24.95% -1.09% -1.40% -11.70% 24.57% -
  Horiz. % 113.77% 134.03% 107.27% 108.45% 109.99% 124.57% 100.00%
EPS 10.15 16.01 9.97 11.15 10.08 12.38 4.21 80.09%
  QoQ % -36.60% 60.58% -10.58% 10.62% -18.58% 194.06% -
  Horiz. % 241.09% 380.29% 236.82% 264.85% 239.43% 294.06% 100.00%
DPS 0.05 0.00 50.50 0.00 0.08 0.00 18.00 -98.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.28% 0.00% 280.56% 0.00% 0.44% 0.00% 100.00%
NAPS 1.8200 2.0700 1.9300 1.8800 1.7700 1.8000 1.0000 49.23%
  QoQ % -12.08% 7.25% 2.66% 6.21% -1.67% 80.00% -
  Horiz. % 182.00% 207.00% 193.00% 188.00% 177.00% 180.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 113.01 133.19 106.64 107.77 109.29 123.78 98.25 9.81%
  QoQ % -15.15% 24.90% -1.05% -1.39% -11.71% 25.98% -
  Horiz. % 115.02% 135.56% 108.54% 109.69% 111.24% 125.98% 100.00%
EPS 10.15 16.01 9.97 11.15 10.08 12.38 6.57 33.75%
  QoQ % -36.60% 60.58% -10.58% 10.62% -18.58% 88.43% -
  Horiz. % 154.49% 243.68% 151.75% 169.71% 153.42% 188.43% 100.00%
DPS 0.05 0.00 50.52 0.00 0.08 0.00 17.80 -98.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.28% 0.00% 283.82% 0.00% 0.45% 0.00% 100.00%
NAPS 1.8192 2.0697 1.9308 1.8798 1.7697 1.7997 0.9886 50.33%
  QoQ % -12.10% 7.19% 2.71% 6.22% -1.67% 82.05% -
  Horiz. % 184.02% 209.36% 195.31% 190.15% 179.01% 182.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.2600 7.3900 6.3200 5.1800 5.0000 5.0500 4.5400 -
P/RPS 6.42 5.55 5.93 4.81 4.57 4.08 4.57 25.51%
  QoQ % 15.68% -6.41% 23.28% 5.25% 12.01% -10.72% -
  Horiz. % 140.48% 121.44% 129.76% 105.25% 100.00% 89.28% 100.00%
P/EPS 71.53 46.16 63.39 46.46 49.60 40.79 68.28 3.16%
  QoQ % 54.96% -27.18% 36.44% -6.33% 21.60% -40.26% -
  Horiz. % 104.76% 67.60% 92.84% 68.04% 72.64% 59.74% 100.00%
EY 1.40 2.17 1.58 2.15 2.02 2.45 1.46 -2.77%
  QoQ % -35.48% 37.34% -26.51% 6.44% -17.55% 67.81% -
  Horiz. % 95.89% 148.63% 108.22% 147.26% 138.36% 167.81% 100.00%
DY 0.01 0.00 7.99 0.00 0.02 0.00 3.96 -98.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.25% 0.00% 201.77% 0.00% 0.51% 0.00% 100.00%
P/NAPS 3.99 3.57 3.27 2.76 2.82 2.81 4.54 -8.27%
  QoQ % 11.76% 9.17% 18.48% -2.13% 0.36% -38.11% -
  Horiz. % 87.89% 78.63% 72.03% 60.79% 62.11% 61.89% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 11/05/11 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 -
Price 6.8500 7.2300 6.3000 5.8500 5.2000 4.7300 4.5600 -
P/RPS 6.06 5.43 5.91 5.43 4.76 3.82 4.59 20.41%
  QoQ % 11.60% -8.12% 8.84% 14.08% 24.61% -16.78% -
  Horiz. % 132.03% 118.30% 128.76% 118.30% 103.70% 83.22% 100.00%
P/EPS 67.49 45.16 63.19 52.47 51.59 38.21 68.58 -1.07%
  QoQ % 49.45% -28.53% 20.43% 1.71% 35.02% -44.28% -
  Horiz. % 98.41% 65.85% 92.14% 76.51% 75.23% 55.72% 100.00%
EY 1.48 2.21 1.58 1.91 1.94 2.62 1.46 0.91%
  QoQ % -33.03% 39.87% -17.28% -1.55% -25.95% 79.45% -
  Horiz. % 101.37% 151.37% 108.22% 130.82% 132.88% 179.45% 100.00%
DY 0.01 0.00 8.02 0.00 0.02 0.00 3.95 -98.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.25% 0.00% 203.04% 0.00% 0.51% 0.00% 100.00%
P/NAPS 3.76 3.49 3.26 3.11 2.94 2.63 4.56 -12.10%
  QoQ % 7.74% 7.06% 4.82% 5.78% 11.79% -42.32% -
  Horiz. % 82.46% 76.54% 71.49% 68.20% 64.47% 57.68% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers