Highlights

[CARLSBG] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     49.65%    YoY -     83.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,167,411 1,248,286 1,154,388 1,042,101 745,087 755,014 693,798 9.05%
  YoY % -6.48% 8.13% 10.78% 39.86% -1.31% 8.82% -
  Horiz. % 168.26% 179.92% 166.39% 150.20% 107.39% 108.82% 100.00%
PBT 159,756 196,486 174,153 136,628 75,747 87,036 70,681 14.54%
  YoY % -18.69% 12.82% 27.47% 80.37% -12.97% 23.14% -
  Horiz. % 226.02% 277.99% 246.39% 193.30% 107.17% 123.14% 100.00%
Tax -38,079 -43,495 -44,544 -33,259 -19,361 -20,505 -16,776 14.62%
  YoY % 12.45% 2.35% -33.93% -71.78% 5.58% -22.23% -
  Horiz. % 226.98% 259.27% 265.52% 198.25% 115.41% 122.23% 100.00%
NP 121,677 152,991 129,609 103,369 56,386 66,531 53,905 14.52%
  YoY % -20.47% 18.04% 25.38% 83.32% -15.25% 23.42% -
  Horiz. % 225.72% 283.82% 240.44% 191.76% 104.60% 123.42% 100.00%
NP to SH 119,884 151,163 128,811 102,747 56,043 66,531 53,905 14.24%
  YoY % -20.69% 17.35% 25.37% 83.34% -15.76% 23.42% -
  Horiz. % 222.40% 280.42% 238.96% 190.61% 103.97% 123.42% 100.00%
Tax Rate 23.84 % 22.14 % 25.58 % 24.34 % 25.56 % 23.56 % 23.73 % 0.08%
  YoY % 7.68% -13.45% 5.09% -4.77% 8.49% -0.72% -
  Horiz. % 100.46% 93.30% 107.80% 102.57% 107.71% 99.28% 100.00%
Total Cost 1,045,734 1,095,295 1,024,779 938,732 688,701 688,483 639,893 8.52%
  YoY % -4.52% 6.88% 9.17% 36.30% 0.03% 7.59% -
  Horiz. % 163.42% 171.17% 160.15% 146.70% 107.63% 107.59% 100.00%
Net Worth 244,598 281,288 605,378 574,722 504,508 470,853 458,635 -9.94%
  YoY % -13.04% -53.54% 5.33% 13.92% 7.15% 2.66% -
  Horiz. % 53.33% 61.33% 132.00% 125.31% 110.00% 102.66% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 15,287 15,287 152 244 151 152 152 115.29%
  YoY % 0.00% 9,900.07% -37.49% 60.94% -0.60% -0.00% -
  Horiz. % 9,999.74% 9,999.74% 100.00% 159.97% 99.40% 100.00% 100.00%
Div Payout % 12.75 % 10.11 % 0.12 % 0.24 % 0.27 % 0.23 % 0.28 % 88.86%
  YoY % 26.11% 8,325.00% -50.00% -11.11% 17.39% -17.86% -
  Horiz. % 4,553.57% 3,610.71% 42.86% 85.71% 96.43% 82.14% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 244,598 281,288 605,378 574,722 504,508 470,853 458,635 -9.94%
  YoY % -13.04% -53.54% 5.33% 13.92% 7.15% 2.66% -
  Horiz. % 53.33% 61.33% 132.00% 125.31% 110.00% 102.66% 100.00%
NOSH 305,748 305,748 305,746 305,703 303,920 305,749 305,757 -0.00%
  YoY % 0.00% 0.00% 0.01% 0.59% -0.60% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.98% 99.40% 100.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.42 % 12.26 % 11.23 % 9.92 % 7.57 % 8.81 % 7.77 % 5.01%
  YoY % -15.01% 9.17% 13.21% 31.04% -14.07% 13.38% -
  Horiz. % 134.11% 157.79% 144.53% 127.67% 97.43% 113.38% 100.00%
ROE 49.01 % 53.74 % 21.28 % 17.88 % 11.11 % 14.13 % 11.75 % 26.85%
  YoY % -8.80% 152.54% 19.02% 60.94% -21.37% 20.26% -
  Horiz. % 417.11% 457.36% 181.11% 152.17% 94.55% 120.26% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 381.82 408.27 377.56 340.89 245.16 246.94 226.91 9.05%
  YoY % -6.48% 8.13% 10.76% 39.05% -0.72% 8.83% -
  Horiz. % 168.27% 179.93% 166.39% 150.23% 108.04% 108.83% 100.00%
EPS 39.21 49.44 42.13 33.61 18.44 21.76 17.63 14.24%
  YoY % -20.69% 17.35% 25.35% 82.27% -15.26% 23.43% -
  Horiz. % 222.40% 280.43% 238.97% 190.64% 104.59% 123.43% 100.00%
DPS 5.00 5.00 0.05 0.08 0.05 0.05 0.05 115.29%
  YoY % 0.00% 9,900.00% -37.50% 60.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 100.00% 160.00% 100.00% 100.00% 100.00%
NAPS 0.8000 0.9200 1.9800 1.8800 1.6600 1.5400 1.5000 -9.94%
  YoY % -13.04% -53.54% 5.32% 13.25% 7.79% 2.67% -
  Horiz. % 53.33% 61.33% 132.00% 125.33% 110.67% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 381.82 408.27 377.56 340.84 243.69 246.94 226.92 9.05%
  YoY % -6.48% 8.13% 10.77% 39.87% -1.32% 8.82% -
  Horiz. % 168.26% 179.92% 166.38% 150.20% 107.39% 108.82% 100.00%
EPS 39.21 49.44 42.13 33.61 18.33 21.76 17.63 14.24%
  YoY % -20.69% 17.35% 25.35% 83.36% -15.76% 23.43% -
  Horiz. % 222.40% 280.43% 238.97% 190.64% 103.97% 123.43% 100.00%
DPS 5.00 5.00 0.05 0.08 0.05 0.05 0.05 115.29%
  YoY % 0.00% 9,900.00% -37.50% 60.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 100.00% 160.00% 100.00% 100.00% 100.00%
NAPS 0.8000 0.9200 1.9800 1.8797 1.6501 1.5400 1.5000 -9.94%
  YoY % -13.04% -53.54% 5.34% 13.91% 7.15% 2.67% -
  Horiz. % 53.33% 61.33% 132.00% 125.31% 110.01% 102.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 12.8000 11.5000 6.4500 5.1800 4.2000 3.8600 4.6400 -
P/RPS 3.35 2.82 1.71 1.52 1.71 1.56 2.04 8.61%
  YoY % 18.79% 64.91% 12.50% -11.11% 9.62% -23.53% -
  Horiz. % 164.22% 138.24% 83.82% 74.51% 83.82% 76.47% 100.00%
P/EPS 32.64 23.26 15.31 15.41 22.78 17.74 26.32 3.65%
  YoY % 40.33% 51.93% -0.65% -32.35% 28.41% -32.60% -
  Horiz. % 124.01% 88.37% 58.17% 58.55% 86.55% 67.40% 100.00%
EY 3.06 4.30 6.53 6.49 4.39 5.64 3.80 -3.54%
  YoY % -28.84% -34.15% 0.62% 47.84% -22.16% 48.42% -
  Horiz. % 80.53% 113.16% 171.84% 170.79% 115.53% 148.42% 100.00%
DY 0.39 0.43 0.01 0.02 0.01 0.01 0.01 84.05%
  YoY % -9.30% 4,200.00% -50.00% 100.00% 0.00% 0.00% -
  Horiz. % 3,900.00% 4,300.00% 100.00% 200.00% 100.00% 100.00% 100.00%
P/NAPS 16.00 12.50 3.26 2.76 2.53 2.51 3.09 31.50%
  YoY % 28.00% 283.44% 18.12% 9.09% 0.80% -18.77% -
  Horiz. % 517.80% 404.53% 105.50% 89.32% 81.88% 81.23% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 29/11/12 15/11/11 11/11/10 26/11/09 29/10/08 21/11/07 -
Price 12.1400 12.3000 7.0500 5.8500 4.4000 3.3600 4.3800 -
P/RPS 3.18 3.01 1.87 1.72 1.79 1.36 1.93 8.67%
  YoY % 5.65% 60.96% 8.72% -3.91% 31.62% -29.53% -
  Horiz. % 164.77% 155.96% 96.89% 89.12% 92.75% 70.47% 100.00%
P/EPS 30.96 24.88 16.73 17.41 23.86 15.44 24.84 3.74%
  YoY % 24.44% 48.71% -3.91% -27.03% 54.53% -37.84% -
  Horiz. % 124.64% 100.16% 67.35% 70.09% 96.05% 62.16% 100.00%
EY 3.23 4.02 5.98 5.75 4.19 6.48 4.03 -3.62%
  YoY % -19.65% -32.78% 4.00% 37.23% -35.34% 60.79% -
  Horiz. % 80.15% 99.75% 148.39% 142.68% 103.97% 160.79% 100.00%
DY 0.41 0.41 0.01 0.01 0.01 0.01 0.01 85.59%
  YoY % 0.00% 4,000.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,100.00% 4,100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 15.18 13.37 3.56 3.11 2.65 2.18 2.92 31.58%
  YoY % 13.54% 275.56% 14.47% 17.36% 21.56% -25.34% -
  Horiz. % 519.86% 457.88% 121.92% 106.51% 90.75% 74.66% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers