Highlights

[CARLSBG] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -1.87%    YoY -     -20.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,659,801 1,649,916 1,615,029 1,556,548 1,664,381 1,539,184 1,389,468 3.00%
  YoY % 0.60% 2.16% 3.76% -6.48% 8.13% 10.78% -
  Horiz. % 119.46% 118.74% 116.23% 112.02% 119.79% 110.78% 100.00%
PBT 270,152 250,510 262,753 213,008 261,981 232,204 182,170 6.78%
  YoY % 7.84% -4.66% 23.35% -18.69% 12.82% 27.47% -
  Horiz. % 148.30% 137.51% 144.23% 116.93% 143.81% 127.47% 100.00%
Tax -54,180 -57,798 -59,208 -50,772 -57,993 -59,392 -44,345 3.39%
  YoY % 6.26% 2.38% -16.62% 12.45% 2.35% -33.93% -
  Horiz. % 122.18% 130.34% 133.52% 114.49% 130.78% 133.93% 100.00%
NP 215,972 192,712 203,545 162,236 203,988 172,812 137,825 7.77%
  YoY % 12.07% -5.32% 25.46% -20.47% 18.04% 25.38% -
  Horiz. % 156.70% 139.82% 147.68% 117.71% 148.00% 125.38% 100.00%
NP to SH 210,546 188,572 198,202 159,845 201,550 171,748 136,996 7.42%
  YoY % 11.65% -4.86% 24.00% -20.69% 17.35% 25.37% -
  Horiz. % 153.69% 137.65% 144.68% 116.68% 147.12% 125.37% 100.00%
Tax Rate 20.06 % 23.07 % 22.53 % 23.84 % 22.14 % 25.58 % 24.34 % -3.17%
  YoY % -13.05% 2.40% -5.49% 7.68% -13.45% 5.09% -
  Horiz. % 82.42% 94.78% 92.56% 97.95% 90.96% 105.09% 100.00%
Total Cost 1,443,829 1,457,204 1,411,484 1,394,312 1,460,393 1,366,372 1,251,642 2.41%
  YoY % -0.92% 3.24% 1.23% -4.52% 6.88% 9.17% -
  Horiz. % 115.35% 116.42% 112.77% 111.40% 116.68% 109.17% 100.00%
Net Worth 290,460 287,403 272,115 244,598 281,288 605,378 574,722 -10.74%
  YoY % 1.06% 5.62% 11.25% -13.04% -53.54% 5.33% -
  Horiz. % 50.54% 50.01% 47.35% 42.56% 48.94% 105.33% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 20,383 20,383 20,383 20,383 20,383 203 326 99.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 9,900.10% -37.49% -
  Horiz. % 6,250.92% 6,250.92% 6,250.92% 6,250.92% 6,250.92% 62.51% 100.00%
Div Payout % 9.68 % 10.81 % 10.28 % 12.75 % 10.11 % 0.12 % 0.24 % 85.08%
  YoY % -10.45% 5.16% -19.37% 26.11% 8,325.00% -50.00% -
  Horiz. % 4,033.33% 4,504.17% 4,283.33% 5,312.50% 4,212.50% 50.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 290,460 287,403 272,115 244,598 281,288 605,378 574,722 -10.74%
  YoY % 1.06% 5.62% 11.25% -13.04% -53.54% 5.33% -
  Horiz. % 50.54% 50.01% 47.35% 42.56% 48.94% 105.33% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,746 305,703 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.01 % 11.68 % 12.60 % 10.42 % 12.26 % 11.23 % 9.92 % 4.62%
  YoY % 11.39% -7.30% 20.92% -15.01% 9.17% 13.21% -
  Horiz. % 131.15% 117.74% 127.02% 105.04% 123.59% 113.21% 100.00%
ROE 72.49 % 65.61 % 72.84 % 65.35 % 71.65 % 28.37 % 23.84 % 20.34%
  YoY % 10.49% -9.93% 11.46% -8.79% 152.56% 19.00% -
  Horiz. % 304.07% 275.21% 305.54% 274.12% 300.55% 119.00% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 542.87 539.63 528.22 509.10 544.36 503.42 454.51 3.00%
  YoY % 0.60% 2.16% 3.76% -6.48% 8.13% 10.76% -
  Horiz. % 119.44% 118.73% 116.22% 112.01% 119.77% 110.76% 100.00%
EPS 68.87 61.68 64.83 52.28 65.92 56.17 44.81 7.42%
  YoY % 11.66% -4.86% 24.01% -20.69% 17.36% 25.35% -
  Horiz. % 153.69% 137.65% 144.68% 116.67% 147.11% 125.35% 100.00%
DPS 6.67 6.67 6.67 6.67 6.67 0.07 0.11 98.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 9,428.57% -36.36% -
  Horiz. % 6,063.64% 6,063.64% 6,063.64% 6,063.64% 6,063.64% 63.64% 100.00%
NAPS 0.9500 0.9400 0.8900 0.8000 0.9200 1.9800 1.8800 -10.74%
  YoY % 1.06% 5.62% 11.25% -13.04% -53.54% 5.32% -
  Horiz. % 50.53% 50.00% 47.34% 42.55% 48.94% 105.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 542.87 539.63 528.22 509.10 544.36 503.42 454.45 3.00%
  YoY % 0.60% 2.16% 3.76% -6.48% 8.13% 10.78% -
  Horiz. % 119.46% 118.74% 116.23% 112.03% 119.78% 110.78% 100.00%
EPS 68.87 61.68 64.83 52.28 65.92 56.17 44.81 7.42%
  YoY % 11.66% -4.86% 24.01% -20.69% 17.36% 25.35% -
  Horiz. % 153.69% 137.65% 144.68% 116.67% 147.11% 125.35% 100.00%
DPS 6.67 6.67 6.67 6.67 6.67 0.07 0.11 98.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 9,428.57% -36.36% -
  Horiz. % 6,063.64% 6,063.64% 6,063.64% 6,063.64% 6,063.64% 63.64% 100.00%
NAPS 0.9500 0.9400 0.8900 0.8000 0.9200 1.9800 1.8797 -10.74%
  YoY % 1.06% 5.62% 11.25% -13.04% -53.54% 5.34% -
  Horiz. % 50.54% 50.01% 47.35% 42.56% 48.94% 105.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 14.7000 11.9600 11.9800 12.8000 11.5000 6.4500 5.1800 -
P/RPS 2.71 2.22 2.27 2.51 2.11 1.28 1.14 15.51%
  YoY % 22.07% -2.20% -9.56% 18.96% 64.84% 12.28% -
  Horiz. % 237.72% 194.74% 199.12% 220.18% 185.09% 112.28% 100.00%
P/EPS 21.35 19.39 18.48 24.48 17.45 11.48 11.56 10.76%
  YoY % 10.11% 4.92% -24.51% 40.29% 52.00% -0.69% -
  Horiz. % 184.69% 167.73% 159.86% 211.76% 150.95% 99.31% 100.00%
EY 4.68 5.16 5.41 4.08 5.73 8.71 8.65 -9.72%
  YoY % -9.30% -4.62% 32.60% -28.80% -34.21% 0.69% -
  Horiz. % 54.10% 59.65% 62.54% 47.17% 66.24% 100.69% 100.00%
DY 0.45 0.56 0.56 0.52 0.58 0.01 0.02 67.94%
  YoY % -19.64% 0.00% 7.69% -10.34% 5,700.00% -50.00% -
  Horiz. % 2,250.00% 2,800.00% 2,800.00% 2,600.00% 2,900.00% 50.00% 100.00%
P/NAPS 15.47 12.72 13.46 16.00 12.50 3.26 2.76 33.24%
  YoY % 21.62% -5.50% -15.88% 28.00% 283.44% 18.12% -
  Horiz. % 560.51% 460.87% 487.68% 579.71% 452.90% 118.12% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 28/11/14 18/11/13 29/11/12 15/11/11 11/11/10 -
Price 14.0000 11.4400 12.0000 12.1400 12.3000 7.0500 5.8500 -
P/RPS 2.58 2.12 2.27 2.38 2.26 1.40 1.29 12.23%
  YoY % 21.70% -6.61% -4.62% 5.31% 61.43% 8.53% -
  Horiz. % 200.00% 164.34% 175.97% 184.50% 175.19% 108.53% 100.00%
P/EPS 20.33 18.55 18.51 23.22 18.66 12.55 13.05 7.66%
  YoY % 9.60% 0.22% -20.28% 24.44% 48.69% -3.83% -
  Horiz. % 155.79% 142.15% 141.84% 177.93% 142.99% 96.17% 100.00%
EY 4.92 5.39 5.40 4.31 5.36 7.97 7.66 -7.11%
  YoY % -8.72% -0.19% 25.29% -19.59% -32.75% 4.05% -
  Horiz. % 64.23% 70.37% 70.50% 56.27% 69.97% 104.05% 100.00%
DY 0.48 0.58 0.56 0.55 0.54 0.01 0.02 69.76%
  YoY % -17.24% 3.57% 1.82% 1.85% 5,300.00% -50.00% -
  Horiz. % 2,400.00% 2,900.00% 2,800.00% 2,750.00% 2,700.00% 50.00% 100.00%
P/NAPS 14.74 12.17 13.48 15.18 13.37 3.56 3.11 29.57%
  YoY % 21.12% -9.72% -11.20% 13.54% 275.56% 14.47% -
  Horiz. % 473.96% 391.32% 433.44% 488.10% 429.90% 114.47% 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