Highlights

[CARLSBG] QoQ Quarter Result on 2013-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     24.87%    YoY -     -3.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 387,738 352,116 344,529 470,766 336,494 410,844 383,395 0.75%
  QoQ % 10.12% 2.20% -26.82% 39.90% -18.10% 7.16% -
  Horiz. % 101.13% 91.84% 89.86% 122.79% 87.77% 107.16% 100.00%
PBT 76,673 51,841 41,112 66,803 49,165 79,451 49,255 34.21%
  QoQ % 47.90% 26.10% -38.46% 35.88% -38.12% 61.31% -
  Horiz. % 155.67% 105.25% 83.47% 135.63% 99.82% 161.31% 100.00%
Tax -11,729 -12,808 -9,676 -15,595 -8,403 -17,658 -11,119 3.61%
  QoQ % 8.42% -32.37% 37.95% -85.59% 52.41% -58.81% -
  Horiz. % 105.49% 115.19% 87.02% 140.26% 75.57% 158.81% 100.00%
NP 64,944 39,033 31,436 51,208 40,762 61,793 38,136 42.47%
  QoQ % 66.38% 24.17% -38.61% 25.63% -34.03% 62.03% -
  Horiz. % 170.30% 102.35% 82.43% 134.28% 106.89% 162.03% 100.00%
NP to SH 64,043 38,437 30,913 50,534 40,470 61,057 37,744 42.12%
  QoQ % 66.62% 24.34% -38.83% 24.87% -33.72% 61.77% -
  Horiz. % 169.68% 101.84% 81.90% 133.89% 107.22% 161.77% 100.00%
Tax Rate 15.30 % 24.71 % 23.54 % 23.34 % 17.09 % 22.23 % 22.57 % -22.78%
  QoQ % -38.08% 4.97% 0.86% 36.57% -23.12% -1.51% -
  Horiz. % 67.79% 109.48% 104.30% 103.41% 75.72% 98.49% 100.00%
Total Cost 322,794 313,083 313,093 419,558 295,732 349,051 345,259 -4.37%
  QoQ % 3.10% -0.00% -25.38% 41.87% -15.28% 1.10% -
  Horiz. % 93.49% 90.68% 90.68% 121.52% 85.66% 101.10% 100.00%
Net Worth 284,345 244,598 195,678 357,725 305,748 281,288 220,138 18.55%
  QoQ % 16.25% 25.00% -45.30% 17.00% 8.70% 27.78% -
  Horiz. % 129.17% 111.11% 88.89% 162.50% 138.89% 127.78% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 171,218 - 15,287 - 177,333 - 152 10,547.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112,000.00% 0.00% 10,000.00% 0.00% 116,000.00% 0.00% 100.00%
Div Payout % 267.35 % - % 49.45 % - % 438.19 % - % 0.41 % 7,331.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65,207.32% 0.00% 12,060.98% 0.00% 106,875.61% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 284,345 244,598 195,678 357,725 305,748 281,288 220,138 18.55%
  QoQ % 16.25% 25.00% -45.30% 17.00% 8.70% 27.78% -
  Horiz. % 129.17% 111.11% 88.89% 162.50% 138.89% 127.78% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.75 % 11.09 % 9.12 % 10.88 % 12.11 % 15.04 % 9.95 % 41.38%
  QoQ % 51.04% 21.60% -16.18% -10.16% -19.48% 51.16% -
  Horiz. % 168.34% 111.46% 91.66% 109.35% 121.71% 151.16% 100.00%
ROE 22.52 % 15.71 % 15.80 % 14.13 % 13.24 % 21.71 % 17.15 % 19.85%
  QoQ % 43.35% -0.57% 11.82% 6.72% -39.01% 26.59% -
  Horiz. % 131.31% 91.60% 92.13% 82.39% 77.20% 126.59% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.82 115.17 112.68 153.97 110.06 134.37 125.40 0.75%
  QoQ % 10.12% 2.21% -26.82% 39.90% -18.09% 7.15% -
  Horiz. % 101.13% 91.84% 89.86% 122.78% 87.77% 107.15% 100.00%
EPS 20.95 12.57 10.11 16.53 13.24 19.97 12.34 42.18%
  QoQ % 66.67% 24.33% -38.84% 24.85% -33.70% 61.83% -
  Horiz. % 169.77% 101.86% 81.93% 133.95% 107.29% 161.83% 100.00%
DPS 56.00 0.00 5.00 0.00 58.00 0.00 0.05 10,547.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112,000.00% 0.00% 10,000.00% 0.00% 116,000.00% 0.00% 100.00%
NAPS 0.9300 0.8000 0.6400 1.1700 1.0000 0.9200 0.7200 18.55%
  QoQ % 16.25% 25.00% -45.30% 17.00% 8.70% 27.78% -
  Horiz. % 129.17% 111.11% 88.89% 162.50% 138.89% 127.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.82 115.17 112.68 153.97 110.06 134.37 125.40 0.75%
  QoQ % 10.12% 2.21% -26.82% 39.90% -18.09% 7.15% -
  Horiz. % 101.13% 91.84% 89.86% 122.78% 87.77% 107.15% 100.00%
EPS 20.95 12.57 10.11 16.53 13.24 19.97 12.34 42.18%
  QoQ % 66.67% 24.33% -38.84% 24.85% -33.70% 61.83% -
  Horiz. % 169.77% 101.86% 81.93% 133.95% 107.29% 161.83% 100.00%
DPS 56.00 0.00 5.00 0.00 58.00 0.00 0.05 10,547.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112,000.00% 0.00% 10,000.00% 0.00% 116,000.00% 0.00% 100.00%
NAPS 0.9300 0.8000 0.6400 1.1700 1.0000 0.9200 0.7200 18.55%
  QoQ % 16.25% 25.00% -45.30% 17.00% 8.70% 27.78% -
  Horiz. % 129.17% 111.11% 88.89% 162.50% 138.89% 127.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 12.1800 12.8000 15.3000 13.8000 12.5200 11.5000 12.0400 -
P/RPS 9.60 11.11 13.58 8.96 11.38 8.56 9.60 -
  QoQ % -13.59% -18.19% 51.56% -21.27% 32.94% -10.83% -
  Horiz. % 100.00% 115.73% 141.46% 93.33% 118.54% 89.17% 100.00%
P/EPS 58.15 101.82 151.33 83.49 94.59 57.59 97.53 -29.09%
  QoQ % -42.89% -32.72% 81.26% -11.73% 64.25% -40.95% -
  Horiz. % 59.62% 104.40% 155.16% 85.60% 96.99% 59.05% 100.00%
EY 1.72 0.98 0.66 1.20 1.06 1.74 1.03 40.62%
  QoQ % 75.51% 48.48% -45.00% 13.21% -39.08% 68.93% -
  Horiz. % 166.99% 95.15% 64.08% 116.50% 102.91% 168.93% 100.00%
DY 4.60 0.00 0.33 0.00 4.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.35% 0.00% 7.13% 0.00% 100.00% - -
P/NAPS 13.10 16.00 23.91 11.79 12.52 12.50 16.72 -14.97%
  QoQ % -18.12% -33.08% 102.80% -5.83% 0.16% -25.24% -
  Horiz. % 78.35% 95.69% 143.00% 70.51% 74.88% 74.76% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 27/08/13 29/05/13 26/02/13 29/11/12 28/08/12 -
Price 12.7000 12.1400 13.8200 16.0800 12.7000 12.3000 12.3000 -
P/RPS 10.01 10.54 12.26 10.44 11.54 9.15 9.81 1.35%
  QoQ % -5.03% -14.03% 17.43% -9.53% 26.12% -6.73% -
  Horiz. % 102.04% 107.44% 124.97% 106.42% 117.64% 93.27% 100.00%
P/EPS 60.63 96.57 136.69 97.29 95.95 61.59 99.64 -28.13%
  QoQ % -37.22% -29.35% 40.50% 1.40% 55.79% -38.19% -
  Horiz. % 60.85% 96.92% 137.18% 97.64% 96.30% 61.81% 100.00%
EY 1.65 1.04 0.73 1.03 1.04 1.62 1.00 39.51%
  QoQ % 58.65% 42.47% -29.13% -0.96% -35.80% 62.00% -
  Horiz. % 165.00% 104.00% 73.00% 103.00% 104.00% 162.00% 100.00%
DY 4.41 0.00 0.36 0.00 4.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.50% 0.00% 7.88% 0.00% 100.00% - -
P/NAPS 13.66 15.18 21.59 13.74 12.70 13.37 17.08 -13.80%
  QoQ % -10.01% -29.69% 57.13% 8.19% -5.01% -21.72% -
  Horiz. % 79.98% 88.88% 126.41% 80.44% 74.36% 78.28% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers