Highlights

[CARLSBG] QoQ Quarter Result on 2014-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     40.55%    YoY -     46.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 402,327 429,454 423,824 409,315 356,021 445,936 387,738 2.50%
  QoQ % -6.32% 1.33% 3.54% 14.97% -20.16% 15.01% -
  Horiz. % 103.76% 110.76% 109.31% 105.56% 91.82% 115.01% 100.00%
PBT 44,562 62,987 77,187 75,306 52,526 69,233 76,673 -30.43%
  QoQ % -29.25% -18.40% 2.50% 43.37% -24.13% -9.70% -
  Horiz. % 58.12% 82.15% 100.67% 98.22% 68.51% 90.30% 100.00%
Tax -12,485 -14,248 -12,925 -16,505 -12,073 -15,828 -11,729 4.26%
  QoQ % 12.37% -10.24% 21.69% -36.71% 23.72% -34.95% -
  Horiz. % 106.45% 121.48% 110.20% 140.72% 102.93% 134.95% 100.00%
NP 32,077 48,739 64,262 58,801 40,453 53,405 64,944 -37.60%
  QoQ % -34.19% -24.16% 9.29% 45.36% -24.25% -17.77% -
  Horiz. % 49.39% 75.05% 98.95% 90.54% 62.29% 82.23% 100.00%
NP to SH 31,707 47,228 62,930 56,279 40,041 52,332 64,043 -37.50%
  QoQ % -32.86% -24.95% 11.82% 40.55% -23.49% -18.29% -
  Horiz. % 49.51% 73.74% 98.26% 87.88% 62.52% 81.71% 100.00%
Tax Rate 28.02 % 22.62 % 16.75 % 21.92 % 22.98 % 22.86 % 15.30 % 49.85%
  QoQ % 23.87% 35.04% -23.59% -4.61% 0.52% 49.41% -
  Horiz. % 183.14% 147.84% 109.48% 143.27% 150.20% 149.41% 100.00%
Total Cost 370,250 380,715 359,562 350,514 315,568 392,531 322,794 9.60%
  QoQ % -2.75% 5.88% 2.58% 11.07% -19.61% 21.60% -
  Horiz. % 114.70% 117.94% 111.39% 108.59% 97.76% 121.60% 100.00%
Net Worth 214,023 382,185 330,207 272,115 210,966 336,322 284,345 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,287 - 201,793 - 15,287 - 171,218 -80.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.93% 0.00% 117.86% 0.00% 8.93% 0.00% 100.00%
Div Payout % 48.21 % - % 320.66 % - % 38.18 % - % 267.35 % -68.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.03% 0.00% 119.94% 0.00% 14.28% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 214,023 382,185 330,207 272,115 210,966 336,322 284,345 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.97 % 11.35 % 15.16 % 14.37 % 11.36 % 11.98 % 16.75 % -39.13%
  QoQ % -29.78% -25.13% 5.50% 26.50% -5.18% -28.48% -
  Horiz. % 47.58% 67.76% 90.51% 85.79% 67.82% 71.52% 100.00%
ROE 14.81 % 12.36 % 19.06 % 20.68 % 18.98 % 15.56 % 22.52 % -24.43%
  QoQ % 19.82% -35.15% -7.83% 8.96% 21.98% -30.91% -
  Horiz. % 65.76% 54.88% 84.64% 91.83% 84.28% 69.09% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 131.59 140.46 138.62 133.87 116.44 145.85 126.82 2.50%
  QoQ % -6.31% 1.33% 3.55% 14.97% -20.16% 15.01% -
  Horiz. % 103.76% 110.76% 109.30% 105.56% 91.82% 115.01% 100.00%
EPS 10.37 15.45 20.58 18.41 13.10 17.12 20.95 -37.51%
  QoQ % -32.88% -24.93% 11.79% 40.53% -23.48% -18.28% -
  Horiz. % 49.50% 73.75% 98.23% 87.88% 62.53% 81.72% 100.00%
DPS 5.00 0.00 66.00 0.00 5.00 0.00 56.00 -80.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.93% 0.00% 117.86% 0.00% 8.93% 0.00% 100.00%
NAPS 0.7000 1.2500 1.0800 0.8900 0.6900 1.1000 0.9300 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 131.59 140.46 138.62 133.87 116.44 145.85 126.82 2.50%
  QoQ % -6.31% 1.33% 3.55% 14.97% -20.16% 15.01% -
  Horiz. % 103.76% 110.76% 109.30% 105.56% 91.82% 115.01% 100.00%
EPS 10.37 15.45 20.58 18.41 13.10 17.12 20.95 -37.51%
  QoQ % -32.88% -24.93% 11.79% 40.53% -23.48% -18.28% -
  Horiz. % 49.50% 73.75% 98.23% 87.88% 62.53% 81.72% 100.00%
DPS 5.00 0.00 66.00 0.00 5.00 0.00 56.00 -80.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.93% 0.00% 117.86% 0.00% 8.93% 0.00% 100.00%
NAPS 0.7000 1.2500 1.0800 0.8900 0.6900 1.1000 0.9300 -17.30%
  QoQ % -44.00% 15.74% 21.35% 28.99% -37.27% 18.28% -
  Horiz. % 75.27% 134.41% 116.13% 95.70% 74.19% 118.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 12.5000 13.5800 11.7400 11.9800 12.2000 13.0200 12.1800 -
P/RPS 9.50 9.67 8.47 8.95 10.48 8.93 9.60 -0.70%
  QoQ % -1.76% 14.17% -5.36% -14.60% 17.36% -6.98% -
  Horiz. % 98.96% 100.73% 88.23% 93.23% 109.17% 93.02% 100.00%
P/EPS 120.54 87.92 57.04 65.08 93.16 76.07 58.15 62.79%
  QoQ % 37.10% 54.14% -12.35% -30.14% 22.47% 30.82% -
  Horiz. % 207.29% 151.20% 98.09% 111.92% 160.21% 130.82% 100.00%
EY 0.83 1.14 1.75 1.54 1.07 1.31 1.72 -38.56%
  QoQ % -27.19% -34.86% 13.64% 43.93% -18.32% -23.84% -
  Horiz. % 48.26% 66.28% 101.74% 89.53% 62.21% 76.16% 100.00%
DY 0.40 0.00 5.62 0.00 0.41 0.00 4.60 -80.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.70% 0.00% 122.17% 0.00% 8.91% 0.00% 100.00%
P/NAPS 17.86 10.86 10.87 13.46 17.68 11.84 13.10 23.02%
  QoQ % 64.46% -0.09% -19.24% -23.87% 49.32% -9.62% -
  Horiz. % 136.34% 82.90% 82.98% 102.75% 134.96% 90.38% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 25/05/15 27/02/15 28/11/14 26/08/14 27/05/14 21/02/14 -
Price 11.1400 12.7600 12.8600 12.0000 12.2400 12.1000 12.7000 -
P/RPS 8.47 9.08 9.28 8.96 10.51 8.30 10.01 -10.57%
  QoQ % -6.72% -2.16% 3.57% -14.75% 26.63% -17.08% -
  Horiz. % 84.62% 90.71% 92.71% 89.51% 105.00% 82.92% 100.00%
P/EPS 107.42 82.61 62.48 65.19 93.46 70.69 60.63 46.57%
  QoQ % 30.03% 32.22% -4.16% -30.25% 32.21% 16.59% -
  Horiz. % 177.17% 136.25% 103.05% 107.52% 154.15% 116.59% 100.00%
EY 0.93 1.21 1.60 1.53 1.07 1.41 1.65 -31.84%
  QoQ % -23.14% -24.38% 4.58% 42.99% -24.11% -14.55% -
  Horiz. % 56.36% 73.33% 96.97% 92.73% 64.85% 85.45% 100.00%
DY 0.45 0.00 5.13 0.00 0.41 0.00 4.41 -78.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.20% 0.00% 116.33% 0.00% 9.30% 0.00% 100.00%
P/NAPS 15.91 10.21 11.91 13.48 17.74 11.00 13.66 10.73%
  QoQ % 55.83% -14.27% -11.65% -24.01% 61.27% -19.47% -
  Horiz. % 116.47% 74.74% 87.19% 98.68% 129.87% 80.53% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

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