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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers