Highlights

[CARLSBG] QoQ Quarter Result on 2012-12-31 [#4]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -33.72%    YoY -     8.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 352,116 344,529 470,766 336,494 410,844 383,395 454,047 -15.58%
  QoQ % 2.20% -26.82% 39.90% -18.10% 7.16% -15.56% -
  Horiz. % 77.55% 75.88% 103.68% 74.11% 90.48% 84.44% 100.00%
PBT 51,841 41,112 66,803 49,165 79,451 49,255 67,780 -16.35%
  QoQ % 26.10% -38.46% 35.88% -38.12% 61.31% -27.33% -
  Horiz. % 76.48% 60.66% 98.56% 72.54% 117.22% 72.67% 100.00%
Tax -12,808 -9,676 -15,595 -8,403 -17,658 -11,119 -14,718 -8.84%
  QoQ % -32.37% 37.95% -85.59% 52.41% -58.81% 24.45% -
  Horiz. % 87.02% 65.74% 105.96% 57.09% 119.98% 75.55% 100.00%
NP 39,033 31,436 51,208 40,762 61,793 38,136 53,062 -18.50%
  QoQ % 24.17% -38.61% 25.63% -34.03% 62.03% -28.13% -
  Horiz. % 73.56% 59.24% 96.51% 76.82% 116.45% 71.87% 100.00%
NP to SH 38,437 30,913 50,534 40,470 61,057 37,744 52,362 -18.61%
  QoQ % 24.34% -38.83% 24.87% -33.72% 61.77% -27.92% -
  Horiz. % 73.41% 59.04% 96.51% 77.29% 116.61% 72.08% 100.00%
Tax Rate 24.71 % 23.54 % 23.34 % 17.09 % 22.23 % 22.57 % 21.71 % 9.00%
  QoQ % 4.97% 0.86% 36.57% -23.12% -1.51% 3.96% -
  Horiz. % 113.82% 108.43% 107.51% 78.72% 102.40% 103.96% 100.00%
Total Cost 313,083 313,093 419,558 295,732 349,051 345,259 400,985 -15.20%
  QoQ % -0.00% -25.38% 41.87% -15.28% 1.10% -13.90% -
  Horiz. % 78.08% 78.08% 104.63% 73.75% 87.05% 86.10% 100.00%
Net Worth 244,598 195,678 357,725 305,748 281,288 220,138 336,322 -19.11%
  QoQ % 25.00% -45.30% 17.00% 8.70% 27.78% -34.55% -
  Horiz. % 72.73% 58.18% 106.36% 90.91% 83.64% 65.45% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 15,287 - 177,333 - 152 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,000.00% 0.00% 116,000.00% 0.00% 100.00% -
Div Payout % - % 49.45 % - % 438.19 % - % 0.41 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 12,060.98% 0.00% 106,875.61% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 244,598 195,678 357,725 305,748 281,288 220,138 336,322 -19.11%
  QoQ % 25.00% -45.30% 17.00% 8.70% 27.78% -34.55% -
  Horiz. % 72.73% 58.18% 106.36% 90.91% 83.64% 65.45% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.09 % 9.12 % 10.88 % 12.11 % 15.04 % 9.95 % 11.69 % -3.45%
  QoQ % 21.60% -16.18% -10.16% -19.48% 51.16% -14.88% -
  Horiz. % 94.87% 78.02% 93.07% 103.59% 128.66% 85.12% 100.00%
ROE 15.71 % 15.80 % 14.13 % 13.24 % 21.71 % 17.15 % 15.57 % 0.60%
  QoQ % -0.57% 11.82% 6.72% -39.01% 26.59% 10.15% -
  Horiz. % 100.90% 101.48% 90.75% 85.04% 139.43% 110.15% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 115.17 112.68 153.97 110.06 134.37 125.40 148.50 -15.57%
  QoQ % 2.21% -26.82% 39.90% -18.09% 7.15% -15.56% -
  Horiz. % 77.56% 75.88% 103.68% 74.11% 90.48% 84.44% 100.00%
EPS 12.57 10.11 16.53 13.24 19.97 12.34 17.13 -18.63%
  QoQ % 24.33% -38.84% 24.85% -33.70% 61.83% -27.96% -
  Horiz. % 73.38% 59.02% 96.50% 77.29% 116.58% 72.04% 100.00%
DPS 0.00 5.00 0.00 58.00 0.00 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,000.00% 0.00% 116,000.00% 0.00% 100.00% -
NAPS 0.8000 0.6400 1.1700 1.0000 0.9200 0.7200 1.1000 -19.11%
  QoQ % 25.00% -45.30% 17.00% 8.70% 27.78% -34.55% -
  Horiz. % 72.73% 58.18% 106.36% 90.91% 83.64% 65.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 115.17 112.68 153.97 110.06 134.37 125.40 148.50 -15.57%
  QoQ % 2.21% -26.82% 39.90% -18.09% 7.15% -15.56% -
  Horiz. % 77.56% 75.88% 103.68% 74.11% 90.48% 84.44% 100.00%
EPS 12.57 10.11 16.53 13.24 19.97 12.34 17.13 -18.63%
  QoQ % 24.33% -38.84% 24.85% -33.70% 61.83% -27.96% -
  Horiz. % 73.38% 59.02% 96.50% 77.29% 116.58% 72.04% 100.00%
DPS 0.00 5.00 0.00 58.00 0.00 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 10,000.00% 0.00% 116,000.00% 0.00% 100.00% -
NAPS 0.8000 0.6400 1.1700 1.0000 0.9200 0.7200 1.1000 -19.11%
  QoQ % 25.00% -45.30% 17.00% 8.70% 27.78% -34.55% -
  Horiz. % 72.73% 58.18% 106.36% 90.91% 83.64% 65.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 12.8000 15.3000 13.8000 12.5200 11.5000 12.0400 10.3000 -
P/RPS 11.11 13.58 8.96 11.38 8.56 9.60 6.94 36.81%
  QoQ % -18.19% 51.56% -21.27% 32.94% -10.83% 38.33% -
  Horiz. % 160.09% 195.68% 129.11% 163.98% 123.34% 138.33% 100.00%
P/EPS 101.82 151.33 83.49 94.59 57.59 97.53 60.14 42.01%
  QoQ % -32.72% 81.26% -11.73% 64.25% -40.95% 62.17% -
  Horiz. % 169.30% 251.63% 138.83% 157.28% 95.76% 162.17% 100.00%
EY 0.98 0.66 1.20 1.06 1.74 1.03 1.66 -29.60%
  QoQ % 48.48% -45.00% 13.21% -39.08% 68.93% -37.95% -
  Horiz. % 59.04% 39.76% 72.29% 63.86% 104.82% 62.05% 100.00%
DY 0.00 0.33 0.00 4.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 7.13% 0.00% 100.00% - - -
P/NAPS 16.00 23.91 11.79 12.52 12.50 16.72 9.36 42.92%
  QoQ % -33.08% 102.80% -5.83% 0.16% -25.24% 78.63% -
  Horiz. % 170.94% 255.45% 125.96% 133.76% 133.55% 178.63% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 27/08/13 29/05/13 26/02/13 29/11/12 28/08/12 30/05/12 -
Price 12.1400 13.8200 16.0800 12.7000 12.3000 12.3000 10.5000 -
P/RPS 10.54 12.26 10.44 11.54 9.15 9.81 7.07 30.47%
  QoQ % -14.03% 17.43% -9.53% 26.12% -6.73% 38.76% -
  Horiz. % 149.08% 173.41% 147.67% 163.22% 129.42% 138.76% 100.00%
P/EPS 96.57 136.69 97.29 95.95 61.59 99.64 61.31 35.34%
  QoQ % -29.35% 40.50% 1.40% 55.79% -38.19% 62.52% -
  Horiz. % 157.51% 222.95% 158.69% 156.50% 100.46% 162.52% 100.00%
EY 1.04 0.73 1.03 1.04 1.62 1.00 1.63 -25.87%
  QoQ % 42.47% -29.13% -0.96% -35.80% 62.00% -38.65% -
  Horiz. % 63.80% 44.79% 63.19% 63.80% 99.39% 61.35% 100.00%
DY 0.00 0.36 0.00 4.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 7.88% 0.00% 100.00% - - -
P/NAPS 15.18 21.59 13.74 12.70 13.37 17.08 9.55 36.16%
  QoQ % -29.69% 57.13% 8.19% -5.01% -21.72% 78.85% -
  Horiz. % 158.95% 226.07% 143.87% 132.98% 140.00% 178.85% 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.
 


 

228  286  495  1254 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers