Highlights

[CARLSBG] QoQ Quarter Result on 2009-12-31 [#4]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -7.72%    YoY -     108.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 329,492 334,154 378,455 300,396 242,096 213,141 289,850 8.91%
  QoQ % -1.40% -11.71% 25.99% 24.08% 13.58% -26.47% -
  Horiz. % 113.68% 115.29% 130.57% 103.64% 83.52% 73.53% 100.00%
PBT 46,825 40,585 49,218 26,813 29,247 17,099 29,401 36.34%
  QoQ % 15.38% -17.54% 83.56% -8.32% 71.05% -41.84% -
  Horiz. % 159.26% 138.04% 167.40% 91.20% 99.48% 58.16% 100.00%
Tax -12,649 -9,510 -11,100 -6,414 -7,550 -4,001 -7,810 37.87%
  QoQ % -33.01% 14.32% -73.06% 15.05% -88.70% 48.77% -
  Horiz. % 161.96% 121.77% 142.13% 82.13% 96.67% 51.23% 100.00%
NP 34,176 31,075 38,118 20,399 21,697 13,098 21,591 35.78%
  QoQ % 9.98% -18.48% 86.86% -5.98% 65.65% -39.34% -
  Horiz. % 158.29% 143.93% 176.55% 94.48% 100.49% 60.66% 100.00%
NP to SH 34,087 30,815 37,845 20,099 21,780 12,875 21,388 36.40%
  QoQ % 10.62% -18.58% 88.29% -7.72% 69.17% -39.80% -
  Horiz. % 159.37% 144.08% 176.95% 93.97% 101.83% 60.20% 100.00%
Tax Rate 27.01 % 23.43 % 22.55 % 23.92 % 25.81 % 23.40 % 26.56 % 1.13%
  QoQ % 15.28% 3.90% -5.73% -7.32% 10.30% -11.90% -
  Horiz. % 101.69% 88.22% 84.90% 90.06% 97.18% 88.10% 100.00%
Total Cost 295,316 303,079 340,337 279,997 220,399 200,043 268,259 6.61%
  QoQ % -2.56% -10.95% 21.55% 27.04% 10.18% -25.43% -
  Horiz. % 110.09% 112.98% 126.87% 104.38% 82.16% 74.57% 100.00%
Net Worth 574,740 541,096 550,250 302,267 509,222 478,300 491,924 10.92%
  QoQ % 6.22% -1.66% 82.04% -40.64% 6.47% -2.77% -
  Horiz. % 116.84% 110.00% 111.86% 61.45% 103.52% 97.23% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 244 - 54,408 153 150 - -
  QoQ % 0.00% 0.00% 0.00% 35,372.82% 1.98% 0.00% -
  Horiz. % 0.00% 162.60% 0.00% 36,173.75% 101.98% 100.00% -
Div Payout % - % 0.79 % - % 270.70 % 0.70 % 1.17 % - % -
  QoQ % 0.00% 0.00% 0.00% 38,571.43% -40.17% 0.00% -
  Horiz. % 0.00% 67.52% 0.00% 23,136.75% 59.83% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 574,740 541,096 550,250 302,267 509,222 478,300 491,924 10.92%
  QoQ % 6.22% -1.66% 82.04% -40.64% 6.47% -2.77% -
  Horiz. % 116.84% 110.00% 111.86% 61.45% 103.52% 97.23% 100.00%
NOSH 305,713 305,704 305,694 302,267 306,760 300,817 305,542 0.04%
  QoQ % 0.00% 0.00% 1.13% -1.46% 1.98% -1.55% -
  Horiz. % 100.06% 100.05% 100.05% 98.93% 100.40% 98.45% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.37 % 9.30 % 10.07 % 6.79 % 8.96 % 6.15 % 7.45 % 24.64%
  QoQ % 11.51% -7.65% 48.31% -24.22% 45.69% -17.45% -
  Horiz. % 139.19% 124.83% 135.17% 91.14% 120.27% 82.55% 100.00%
ROE 5.93 % 5.69 % 6.88 % 6.65 % 4.28 % 2.69 % 4.35 % 22.92%
  QoQ % 4.22% -17.30% 3.46% 55.37% 59.11% -38.16% -
  Horiz. % 136.32% 130.80% 158.16% 152.87% 98.39% 61.84% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 107.78 109.31 123.80 99.38 78.92 70.85 94.86 8.88%
  QoQ % -1.40% -11.70% 24.57% 25.92% 11.39% -25.31% -
  Horiz. % 113.62% 115.23% 130.51% 104.76% 83.20% 74.69% 100.00%
EPS 11.15 10.08 12.38 4.21 7.10 4.28 7.00 36.35%
  QoQ % 10.62% -18.58% 194.06% -40.70% 65.89% -38.86% -
  Horiz. % 159.29% 144.00% 176.86% 60.14% 101.43% 61.14% 100.00%
DPS 0.00 0.08 0.00 18.00 0.05 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 35,900.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.00% 0.00% 36,000.00% 100.00% 100.00% -
NAPS 1.8800 1.7700 1.8000 1.0000 1.6600 1.5900 1.6100 10.88%
  QoQ % 6.21% -1.67% 80.00% -39.76% 4.40% -1.24% -
  Horiz. % 116.77% 109.94% 111.80% 62.11% 103.11% 98.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 107.77 109.29 123.78 98.25 79.18 69.71 94.80 8.92%
  QoQ % -1.39% -11.71% 25.98% 24.08% 13.58% -26.47% -
  Horiz. % 113.68% 115.28% 130.57% 103.64% 83.52% 73.53% 100.00%
EPS 11.15 10.08 12.38 6.57 7.12 4.21 7.00 36.35%
  QoQ % 10.62% -18.58% 88.43% -7.72% 69.12% -39.86% -
  Horiz. % 159.29% 144.00% 176.86% 93.86% 101.71% 60.14% 100.00%
DPS 0.00 0.08 0.00 17.80 0.05 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 35,500.00% 0.00% 0.00% -
  Horiz. % 0.00% 160.00% 0.00% 35,600.00% 100.00% 100.00% -
NAPS 1.8798 1.7697 1.7997 0.9886 1.6655 1.5644 1.6089 10.92%
  QoQ % 6.22% -1.67% 82.05% -40.64% 6.46% -2.77% -
  Horiz. % 116.84% 109.99% 111.86% 61.45% 103.52% 97.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.1800 5.0000 5.0500 4.5400 4.2000 3.7800 3.3800 -
P/RPS 4.81 4.57 4.08 4.57 5.32 5.33 3.56 22.19%
  QoQ % 5.25% 12.01% -10.72% -14.10% -0.19% 49.72% -
  Horiz. % 135.11% 128.37% 114.61% 128.37% 149.44% 149.72% 100.00%
P/EPS 46.46 49.60 40.79 68.28 59.15 88.32 48.29 -2.54%
  QoQ % -6.33% 21.60% -40.26% 15.44% -33.03% 82.90% -
  Horiz. % 96.21% 102.71% 84.47% 141.40% 122.49% 182.90% 100.00%
EY 2.15 2.02 2.45 1.46 1.69 1.13 2.07 2.56%
  QoQ % 6.44% -17.55% 67.81% -13.61% 49.56% -45.41% -
  Horiz. % 103.86% 97.58% 118.36% 70.53% 81.64% 54.59% 100.00%
DY 0.00 0.02 0.00 3.96 0.01 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 39,500.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 39,600.00% 100.00% 100.00% -
P/NAPS 2.76 2.82 2.81 4.54 2.53 2.38 2.10 19.96%
  QoQ % -2.13% 0.36% -38.11% 79.45% 6.30% 13.33% -
  Horiz. % 131.43% 134.29% 133.81% 216.19% 120.48% 113.33% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 11/05/09 -
Price 5.8500 5.2000 4.7300 4.5600 4.4000 4.3300 3.6000 -
P/RPS 5.43 4.76 3.82 4.59 5.58 6.11 3.79 27.06%
  QoQ % 14.08% 24.61% -16.78% -17.74% -8.67% 61.21% -
  Horiz. % 143.27% 125.59% 100.79% 121.11% 147.23% 161.21% 100.00%
P/EPS 52.47 51.59 38.21 68.58 61.97 101.17 51.43 1.34%
  QoQ % 1.71% 35.02% -44.28% 10.67% -38.75% 96.71% -
  Horiz. % 102.02% 100.31% 74.30% 133.35% 120.49% 196.71% 100.00%
EY 1.91 1.94 2.62 1.46 1.61 0.99 1.94 -1.03%
  QoQ % -1.55% -25.95% 79.45% -9.32% 62.63% -48.97% -
  Horiz. % 98.45% 100.00% 135.05% 75.26% 82.99% 51.03% 100.00%
DY 0.00 0.02 0.00 3.95 0.01 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 39,400.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 39,500.00% 100.00% 100.00% -
P/NAPS 3.11 2.94 2.63 4.56 2.65 2.72 2.24 24.43%
  QoQ % 5.78% 11.79% -42.32% 72.08% -2.57% 21.43% -
  Horiz. % 138.84% 131.25% 117.41% 203.57% 118.30% 121.43% 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
Partners & Brokers