Highlights

[CARLSBG] QoQ Quarter Result on 2010-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     88.29%    YoY -     76.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 326,057 329,492 334,154 378,455 300,396 242,096 213,141 32.66%
  QoQ % -1.04% -1.40% -11.71% 25.99% 24.08% 13.58% -
  Horiz. % 152.98% 154.59% 156.78% 177.56% 140.94% 113.58% 100.00%
PBT 39,908 46,825 40,585 49,218 26,813 29,247 17,099 75.68%
  QoQ % -14.77% 15.38% -17.54% 83.56% -8.32% 71.05% -
  Horiz. % 233.39% 273.85% 237.35% 287.84% 156.81% 171.05% 100.00%
Tax -9,154 -12,649 -9,510 -11,100 -6,414 -7,550 -4,001 73.37%
  QoQ % 27.63% -33.01% 14.32% -73.06% 15.05% -88.70% -
  Horiz. % 228.79% 316.15% 237.69% 277.43% 160.31% 188.70% 100.00%
NP 30,754 34,176 31,075 38,118 20,399 21,697 13,098 76.38%
  QoQ % -10.01% 9.98% -18.48% 86.86% -5.98% 65.65% -
  Horiz. % 234.80% 260.93% 237.25% 291.02% 155.74% 165.65% 100.00%
NP to SH 30,495 34,087 30,815 37,845 20,099 21,780 12,875 77.41%
  QoQ % -10.54% 10.62% -18.58% 88.29% -7.72% 69.17% -
  Horiz. % 236.85% 264.75% 239.34% 293.94% 156.11% 169.17% 100.00%
Tax Rate 22.94 % 27.01 % 23.43 % 22.55 % 23.92 % 25.81 % 23.40 % -1.31%
  QoQ % -15.07% 15.28% 3.90% -5.73% -7.32% 10.30% -
  Horiz. % 98.03% 115.43% 100.13% 96.37% 102.22% 110.30% 100.00%
Total Cost 295,303 295,316 303,079 340,337 279,997 220,399 200,043 29.56%
  QoQ % -0.00% -2.56% -10.95% 21.55% 27.04% 10.18% -
  Horiz. % 147.62% 147.63% 151.51% 170.13% 139.97% 110.18% 100.00%
Net Worth 590,324 574,740 541,096 550,250 302,267 509,222 478,300 15.02%
  QoQ % 2.71% 6.22% -1.66% 82.04% -40.64% 6.47% -
  Horiz. % 123.42% 120.16% 113.13% 115.04% 63.20% 106.47% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 154,463 - 244 - 54,408 153 150 9,951.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 35,372.82% 1.98% -
  Horiz. % 102,696.09% 0.00% 162.60% 0.00% 36,173.75% 101.98% 100.00%
Div Payout % 506.52 % - % 0.79 % - % 270.70 % 0.70 % 1.17 % 5,559.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 38,571.43% -40.17% -
  Horiz. % 43,292.31% 0.00% 67.52% 0.00% 23,136.75% 59.83% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 590,324 574,740 541,096 550,250 302,267 509,222 478,300 15.02%
  QoQ % 2.71% 6.22% -1.66% 82.04% -40.64% 6.47% -
  Horiz. % 123.42% 120.16% 113.13% 115.04% 63.20% 106.47% 100.00%
NOSH 305,867 305,713 305,704 305,694 302,267 306,760 300,817 1.11%
  QoQ % 0.05% 0.00% 0.00% 1.13% -1.46% 1.98% -
  Horiz. % 101.68% 101.63% 101.62% 101.62% 100.48% 101.98% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.43 % 10.37 % 9.30 % 10.07 % 6.79 % 8.96 % 6.15 % 32.87%
  QoQ % -9.06% 11.51% -7.65% 48.31% -24.22% 45.69% -
  Horiz. % 153.33% 168.62% 151.22% 163.74% 110.41% 145.69% 100.00%
ROE 5.17 % 5.93 % 5.69 % 6.88 % 6.65 % 4.28 % 2.69 % 54.40%
  QoQ % -12.82% 4.22% -17.30% 3.46% 55.37% 59.11% -
  Horiz. % 192.19% 220.45% 211.52% 255.76% 247.21% 159.11% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.60 107.78 109.31 123.80 99.38 78.92 70.85 31.21%
  QoQ % -1.09% -1.40% -11.70% 24.57% 25.92% 11.39% -
  Horiz. % 150.46% 152.12% 154.28% 174.74% 140.27% 111.39% 100.00%
EPS 9.97 11.15 10.08 12.38 4.21 7.10 4.28 75.45%
  QoQ % -10.58% 10.62% -18.58% 194.06% -40.70% 65.89% -
  Horiz. % 232.94% 260.51% 235.51% 289.25% 98.36% 165.89% 100.00%
DPS 50.50 0.00 0.08 0.00 18.00 0.05 0.05 9,840.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 35,900.00% 0.00% -
  Horiz. % 101,000.00% 0.00% 160.00% 0.00% 36,000.00% 100.00% 100.00%
NAPS 1.9300 1.8800 1.7700 1.8000 1.0000 1.6600 1.5900 13.75%
  QoQ % 2.66% 6.21% -1.67% 80.00% -39.76% 4.40% -
  Horiz. % 121.38% 118.24% 111.32% 113.21% 62.89% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.64 107.77 109.29 123.78 98.25 79.18 69.71 32.66%
  QoQ % -1.05% -1.39% -11.71% 25.98% 24.08% 13.58% -
  Horiz. % 152.98% 154.60% 156.78% 177.56% 140.94% 113.58% 100.00%
EPS 9.97 11.15 10.08 12.38 6.57 7.12 4.21 77.39%
  QoQ % -10.58% 10.62% -18.58% 88.43% -7.72% 69.12% -
  Horiz. % 236.82% 264.85% 239.43% 294.06% 156.06% 169.12% 100.00%
DPS 50.52 0.00 0.08 0.00 17.80 0.05 0.05 9,843.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 35,500.00% 0.00% -
  Horiz. % 101,040.00% 0.00% 160.00% 0.00% 35,600.00% 100.00% 100.00%
NAPS 1.9308 1.8798 1.7697 1.7997 0.9886 1.6655 1.5644 15.02%
  QoQ % 2.71% 6.22% -1.67% 82.05% -40.64% 6.46% -
  Horiz. % 123.42% 120.16% 113.12% 115.04% 63.19% 106.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.3200 5.1800 5.0000 5.0500 4.5400 4.2000 3.7800 -
P/RPS 5.93 4.81 4.57 4.08 4.57 5.32 5.33 7.35%
  QoQ % 23.28% 5.25% 12.01% -10.72% -14.10% -0.19% -
  Horiz. % 111.26% 90.24% 85.74% 76.55% 85.74% 99.81% 100.00%
P/EPS 63.39 46.46 49.60 40.79 68.28 59.15 88.32 -19.79%
  QoQ % 36.44% -6.33% 21.60% -40.26% 15.44% -33.03% -
  Horiz. % 71.77% 52.60% 56.16% 46.18% 77.31% 66.97% 100.00%
EY 1.58 2.15 2.02 2.45 1.46 1.69 1.13 24.96%
  QoQ % -26.51% 6.44% -17.55% 67.81% -13.61% 49.56% -
  Horiz. % 139.82% 190.27% 178.76% 216.81% 129.20% 149.56% 100.00%
DY 7.99 0.00 0.02 0.00 3.96 0.01 0.01 8,406.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 39,500.00% 0.00% -
  Horiz. % 79,900.00% 0.00% 200.00% 0.00% 39,600.00% 100.00% 100.00%
P/NAPS 3.27 2.76 2.82 2.81 4.54 2.53 2.38 23.52%
  QoQ % 18.48% -2.13% 0.36% -38.11% 79.45% 6.30% -
  Horiz. % 137.39% 115.97% 118.49% 118.07% 190.76% 106.30% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 -
Price 6.3000 5.8500 5.2000 4.7300 4.5600 4.4000 4.3300 -
P/RPS 5.91 5.43 4.76 3.82 4.59 5.58 6.11 -2.19%
  QoQ % 8.84% 14.08% 24.61% -16.78% -17.74% -8.67% -
  Horiz. % 96.73% 88.87% 77.91% 62.52% 75.12% 91.33% 100.00%
P/EPS 63.19 52.47 51.59 38.21 68.58 61.97 101.17 -26.87%
  QoQ % 20.43% 1.71% 35.02% -44.28% 10.67% -38.75% -
  Horiz. % 62.46% 51.86% 50.99% 37.77% 67.79% 61.25% 100.00%
EY 1.58 1.91 1.94 2.62 1.46 1.61 0.99 36.45%
  QoQ % -17.28% -1.55% -25.95% 79.45% -9.32% 62.63% -
  Horiz. % 159.60% 192.93% 195.96% 264.65% 147.47% 162.63% 100.00%
DY 8.02 0.00 0.02 0.00 3.95 0.01 0.01 8,427.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 39,400.00% 0.00% -
  Horiz. % 80,200.01% 0.00% 200.00% 0.00% 39,500.00% 100.00% 100.00%
P/NAPS 3.26 3.11 2.94 2.63 4.56 2.65 2.72 12.79%
  QoQ % 4.82% 5.78% 11.79% -42.32% 72.08% -2.57% -
  Horiz. % 119.85% 114.34% 108.09% 96.69% 167.65% 97.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS