Highlights

[CARLSBG] YoY Quarter Result on 2011-06-30 [#2]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -36.62%    YoY -     0.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 356,021 344,529 383,395 345,512 334,154 213,141 198,990 10.18%
  YoY % 3.34% -10.14% 10.96% 3.40% 56.78% 7.11% -
  Horiz. % 178.91% 173.14% 192.67% 173.63% 167.93% 107.11% 100.00%
PBT 52,526 41,112 49,255 40,948 40,585 17,099 20,684 16.80%
  YoY % 27.76% -16.53% 20.29% 0.89% 137.35% -17.33% -
  Horiz. % 253.95% 198.76% 238.13% 197.97% 196.21% 82.67% 100.00%
Tax -12,073 -9,676 -11,119 -9,706 -9,510 -4,001 -4,245 19.02%
  YoY % -24.77% 12.98% -14.56% -2.06% -137.69% 5.75% -
  Horiz. % 284.41% 227.94% 261.93% 228.65% 224.03% 94.25% 100.00%
NP 40,453 31,436 38,136 31,242 31,075 13,098 16,439 16.18%
  YoY % 28.68% -17.57% 22.07% 0.54% 137.25% -20.32% -
  Horiz. % 246.08% 191.23% 231.98% 190.05% 189.03% 79.68% 100.00%
NP to SH 40,041 30,913 37,744 31,019 30,815 12,875 16,439 15.99%
  YoY % 29.53% -18.10% 21.68% 0.66% 139.34% -21.68% -
  Horiz. % 243.57% 188.05% 229.60% 188.69% 187.45% 78.32% 100.00%
Tax Rate 22.98 % 23.54 % 22.57 % 23.70 % 23.43 % 23.40 % 20.52 % 1.90%
  YoY % -2.38% 4.30% -4.77% 1.15% 0.13% 14.04% -
  Horiz. % 111.99% 114.72% 109.99% 115.50% 114.18% 114.04% 100.00%
Total Cost 315,568 313,093 345,259 314,270 303,079 200,043 182,551 9.55%
  YoY % 0.79% -9.32% 9.86% 3.69% 51.51% 9.58% -
  Horiz. % 172.87% 171.51% 189.13% 172.15% 166.02% 109.58% 100.00%
Net Worth 210,966 195,678 220,138 556,202 541,096 478,300 446,114 -11.73%
  YoY % 7.81% -11.11% -60.42% 2.79% 13.13% 7.21% -
  Horiz. % 47.29% 43.86% 49.35% 124.68% 121.29% 107.21% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 15,287 15,287 152 152 244 150 152 115.39%
  YoY % 0.00% 9,900.00% 0.05% -37.52% 62.60% -1.55% -
  Horiz. % 10,006.28% 10,006.28% 100.06% 100.02% 160.08% 98.45% 100.00%
Div Payout % 38.18 % 49.45 % 0.41 % 0.49 % 0.79 % 1.17 % 0.93 % 85.68%
  YoY % -22.79% 11,960.98% -16.33% -37.97% -32.48% 25.81% -
  Horiz. % 4,105.38% 5,317.20% 44.09% 52.69% 84.95% 125.81% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 210,966 195,678 220,138 556,202 541,096 478,300 446,114 -11.73%
  YoY % 7.81% -11.11% -60.42% 2.79% 13.13% 7.21% -
  Horiz. % 47.29% 43.86% 49.35% 124.68% 121.29% 107.21% 100.00%
NOSH 305,748 305,748 305,748 305,605 305,704 300,817 305,557 0.01%
  YoY % 0.00% 0.00% 0.05% -0.03% 1.62% -1.55% -
  Horiz. % 100.06% 100.06% 100.06% 100.02% 100.05% 98.45% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.36 % 9.12 % 9.95 % 9.04 % 9.30 % 6.15 % 8.26 % 5.45%
  YoY % 24.56% -8.34% 10.07% -2.80% 51.22% -25.54% -
  Horiz. % 137.53% 110.41% 120.46% 109.44% 112.59% 74.46% 100.00%
ROE 18.98 % 15.80 % 17.15 % 5.58 % 5.69 % 2.69 % 3.68 % 31.43%
  YoY % 20.13% -7.87% 207.35% -1.93% 111.52% -26.90% -
  Horiz. % 515.76% 429.35% 466.03% 151.63% 154.62% 73.10% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 116.44 112.68 125.40 113.06 109.31 70.85 65.12 10.17%
  YoY % 3.34% -10.14% 10.91% 3.43% 54.28% 8.80% -
  Horiz. % 178.81% 173.03% 192.57% 173.62% 167.86% 108.80% 100.00%
EPS 13.10 10.11 12.34 10.15 10.08 4.28 5.38 15.98%
  YoY % 29.57% -18.07% 21.58% 0.69% 135.51% -20.45% -
  Horiz. % 243.49% 187.92% 229.37% 188.66% 187.36% 79.55% 100.00%
DPS 5.00 5.00 0.05 0.05 0.08 0.05 0.05 115.37%
  YoY % 0.00% 9,900.00% 0.00% -37.50% 60.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 100.00% 100.00% 160.00% 100.00% 100.00%
NAPS 0.6900 0.6400 0.7200 1.8200 1.7700 1.5900 1.4600 -11.74%
  YoY % 7.81% -11.11% -60.44% 2.82% 11.32% 8.90% -
  Horiz. % 47.26% 43.84% 49.32% 124.66% 121.23% 108.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 116.44 112.68 125.40 113.01 109.29 69.71 65.08 10.18%
  YoY % 3.34% -10.14% 10.96% 3.40% 56.78% 7.11% -
  Horiz. % 178.92% 173.14% 192.69% 173.65% 167.93% 107.11% 100.00%
EPS 13.10 10.11 12.34 10.15 10.08 4.21 5.38 15.98%
  YoY % 29.57% -18.07% 21.58% 0.69% 139.43% -21.75% -
  Horiz. % 243.49% 187.92% 229.37% 188.66% 187.36% 78.25% 100.00%
DPS 5.00 5.00 0.05 0.05 0.08 0.05 0.05 115.37%
  YoY % 0.00% 9,900.00% 0.00% -37.50% 60.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 100.00% 100.00% 160.00% 100.00% 100.00%
NAPS 0.6900 0.6400 0.7200 1.8192 1.7697 1.5644 1.4591 -11.73%
  YoY % 7.81% -11.11% -60.42% 2.80% 13.12% 7.22% -
  Horiz. % 47.29% 43.86% 49.35% 124.68% 121.29% 107.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 12.2000 15.3000 12.0400 7.2600 5.0000 3.7800 3.8800 -
P/RPS 10.48 13.58 9.60 6.42 4.57 5.33 5.96 9.86%
  YoY % -22.83% 41.46% 49.53% 40.48% -14.26% -10.57% -
  Horiz. % 175.84% 227.85% 161.07% 107.72% 76.68% 89.43% 100.00%
P/EPS 93.16 151.33 97.53 71.53 49.60 88.32 72.12 4.36%
  YoY % -38.44% 55.16% 36.35% 44.21% -43.84% 22.46% -
  Horiz. % 129.17% 209.83% 135.23% 99.18% 68.77% 122.46% 100.00%
EY 1.07 0.66 1.03 1.40 2.02 1.13 1.39 -4.27%
  YoY % 62.12% -35.92% -26.43% -30.69% 78.76% -18.71% -
  Horiz. % 76.98% 47.48% 74.10% 100.72% 145.32% 81.29% 100.00%
DY 0.41 0.33 0.00 0.01 0.02 0.01 0.01 85.64%
  YoY % 24.24% 0.00% 0.00% -50.00% 100.00% 0.00% -
  Horiz. % 4,100.00% 3,300.00% 0.00% 100.00% 200.00% 100.00% 100.00%
P/NAPS 17.68 23.91 16.72 3.99 2.82 2.38 2.66 37.10%
  YoY % -26.06% 43.00% 319.05% 41.49% 18.49% -10.53% -
  Horiz. % 664.66% 898.87% 628.57% 150.00% 106.02% 89.47% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 28/08/12 25/08/11 18/08/10 27/08/09 22/08/08 -
Price 12.2400 13.8200 12.3000 6.8500 5.2000 4.3300 3.8200 -
P/RPS 10.51 12.26 9.81 6.06 4.76 6.11 5.87 10.19%
  YoY % -14.27% 24.97% 61.88% 27.31% -22.09% 4.09% -
  Horiz. % 179.05% 208.86% 167.12% 103.24% 81.09% 104.09% 100.00%
P/EPS 93.46 136.69 99.64 67.49 51.59 101.17 71.00 4.69%
  YoY % -31.63% 37.18% 47.64% 30.82% -49.01% 42.49% -
  Horiz. % 131.63% 192.52% 140.34% 95.06% 72.66% 142.49% 100.00%
EY 1.07 0.73 1.00 1.48 1.94 0.99 1.41 -4.49%
  YoY % 46.58% -27.00% -32.43% -23.71% 95.96% -29.79% -
  Horiz. % 75.89% 51.77% 70.92% 104.96% 137.59% 70.21% 100.00%
DY 0.41 0.36 0.00 0.01 0.02 0.01 0.01 85.64%
  YoY % 13.89% 0.00% 0.00% -50.00% 100.00% 0.00% -
  Horiz. % 4,100.00% 3,600.00% 0.00% 100.00% 200.00% 100.00% 100.00%
P/NAPS 17.74 21.59 17.08 3.76 2.94 2.72 2.62 37.52%
  YoY % -17.83% 26.41% 354.26% 27.89% 8.09% 3.82% -
  Horiz. % 677.10% 824.05% 651.91% 143.51% 112.21% 103.82% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers