Highlights

[CARLSBG] YoY Quarter Result on 2009-09-30 [#3]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     69.17%    YoY -     -7.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 410,844 401,661 329,492 242,096 266,591 244,644 256,672 8.15%
  YoY % 2.29% 21.90% 36.10% -9.19% 8.97% -4.69% -
  Horiz. % 160.07% 156.49% 128.37% 94.32% 103.86% 95.31% 100.00%
PBT 79,451 68,906 46,825 29,247 30,861 34,710 34,301 15.01%
  YoY % 15.30% 47.16% 60.10% -5.23% -11.09% 1.19% -
  Horiz. % 231.63% 200.89% 136.51% 85.27% 89.97% 101.19% 100.00%
Tax -17,658 -19,920 -12,649 -7,550 -7,269 -8,081 -9,937 10.05%
  YoY % 11.36% -57.48% -67.54% -3.87% 10.05% 18.68% -
  Horiz. % 177.70% 200.46% 127.29% 75.98% 73.15% 81.32% 100.00%
NP 61,793 48,986 34,176 21,697 23,592 26,629 24,364 16.76%
  YoY % 26.14% 43.33% 57.51% -8.03% -11.40% 9.30% -
  Horiz. % 253.62% 201.06% 140.27% 89.05% 96.83% 109.30% 100.00%
NP to SH 61,057 48,848 34,087 21,780 23,592 26,629 24,364 16.53%
  YoY % 24.99% 43.30% 56.51% -7.68% -11.40% 9.30% -
  Horiz. % 250.60% 200.49% 139.91% 89.39% 96.83% 109.30% 100.00%
Tax Rate 22.23 % 28.91 % 27.01 % 25.81 % 23.55 % 23.28 % 28.97 % -4.31%
  YoY % -23.11% 7.03% 4.65% 9.60% 1.16% -19.64% -
  Horiz. % 76.73% 99.79% 93.23% 89.09% 81.29% 80.36% 100.00%
Total Cost 349,051 352,675 295,316 220,399 242,999 218,015 232,308 7.01%
  YoY % -1.03% 19.42% 33.99% -9.30% 11.46% -6.15% -
  Horiz. % 150.25% 151.81% 127.12% 94.87% 104.60% 93.85% 100.00%
Net Worth 281,288 605,250 574,740 509,222 470,617 458,593 489,114 -8.80%
  YoY % -53.53% 5.31% 12.87% 8.20% 2.62% -6.24% -
  Horiz. % 57.51% 123.74% 117.51% 104.11% 96.22% 93.76% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 153 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.70 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 281,288 605,250 574,740 509,222 470,617 458,593 489,114 -8.80%
  YoY % -53.53% 5.31% 12.87% 8.20% 2.62% -6.24% -
  Horiz. % 57.51% 123.74% 117.51% 104.11% 96.22% 93.76% 100.00%
NOSH 305,748 305,682 305,713 306,760 305,595 305,729 305,696 0.00%
  YoY % 0.02% -0.01% -0.34% 0.38% -0.04% 0.01% -
  Horiz. % 100.02% 100.00% 100.01% 100.35% 99.97% 100.01% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.04 % 12.20 % 10.37 % 8.96 % 8.85 % 10.88 % 9.49 % 7.97%
  YoY % 23.28% 17.65% 15.74% 1.24% -18.66% 14.65% -
  Horiz. % 158.48% 128.56% 109.27% 94.42% 93.26% 114.65% 100.00%
ROE 21.71 % 8.07 % 5.93 % 4.28 % 5.01 % 5.81 % 4.98 % 27.78%
  YoY % 169.02% 36.09% 38.55% -14.57% -13.77% 16.67% -
  Horiz. % 435.94% 162.05% 119.08% 85.94% 100.60% 116.67% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 134.37 131.40 107.78 78.92 87.24 80.02 83.96 8.15%
  YoY % 2.26% 21.92% 36.57% -9.54% 9.02% -4.69% -
  Horiz. % 160.04% 156.50% 128.37% 94.00% 103.91% 95.31% 100.00%
EPS 19.97 15.98 11.15 7.10 7.72 8.71 7.97 16.53%
  YoY % 24.97% 43.32% 57.04% -8.03% -11.37% 9.28% -
  Horiz. % 250.56% 200.50% 139.90% 89.08% 96.86% 109.28% 100.00%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9200 1.9800 1.8800 1.6600 1.5400 1.5000 1.6000 -8.80%
  YoY % -53.54% 5.32% 13.25% 7.79% 2.67% -6.25% -
  Horiz. % 57.50% 123.75% 117.50% 103.75% 96.25% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 134.37 131.37 107.77 79.18 87.19 80.01 83.95 8.15%
  YoY % 2.28% 21.90% 36.11% -9.19% 8.97% -4.69% -
  Horiz. % 160.06% 156.49% 128.37% 94.32% 103.86% 95.31% 100.00%
EPS 19.97 15.98 11.15 7.12 7.72 8.71 7.97 16.53%
  YoY % 24.97% 43.32% 56.60% -7.77% -11.37% 9.28% -
  Horiz. % 250.56% 200.50% 139.90% 89.34% 96.86% 109.28% 100.00%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9200 1.9796 1.8798 1.6655 1.5392 1.4999 1.5997 -8.80%
  YoY % -53.53% 5.31% 12.87% 8.21% 2.62% -6.24% -
  Horiz. % 57.51% 123.75% 117.51% 104.11% 96.22% 93.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 11.5000 6.4500 5.1800 4.2000 3.8600 4.6400 5.0000 -
P/RPS 8.56 4.91 4.81 5.32 4.42 5.80 5.96 6.21%
  YoY % 74.34% 2.08% -9.59% 20.36% -23.79% -2.68% -
  Horiz. % 143.62% 82.38% 80.70% 89.26% 74.16% 97.32% 100.00%
P/EPS 57.59 40.36 46.46 59.15 50.00 53.27 62.74 -1.42%
  YoY % 42.69% -13.13% -21.45% 18.30% -6.14% -15.09% -
  Horiz. % 91.79% 64.33% 74.05% 94.28% 79.69% 84.91% 100.00%
EY 1.74 2.48 2.15 1.69 2.00 1.88 1.59 1.51%
  YoY % -29.84% 15.35% 27.22% -15.50% 6.38% 18.24% -
  Horiz. % 109.43% 155.97% 135.22% 106.29% 125.79% 118.24% 100.00%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 12.50 3.26 2.76 2.53 2.51 3.09 3.13 25.93%
  YoY % 283.44% 18.12% 9.09% 0.80% -18.77% -1.28% -
  Horiz. % 399.36% 104.15% 88.18% 80.83% 80.19% 98.72% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 15/11/11 11/11/10 26/11/09 29/10/08 21/11/07 24/11/06 -
Price 12.3000 7.0500 5.8500 4.4000 3.3600 4.3800 5.2000 -
P/RPS 9.15 5.37 5.43 5.58 3.85 5.47 6.19 6.72%
  YoY % 70.39% -1.10% -2.69% 44.94% -29.62% -11.63% -
  Horiz. % 147.82% 86.75% 87.72% 90.15% 62.20% 88.37% 100.00%
P/EPS 61.59 44.12 52.47 61.97 43.52 50.29 65.24 -0.95%
  YoY % 39.60% -15.91% -15.33% 42.39% -13.46% -22.92% -
  Horiz. % 94.41% 67.63% 80.43% 94.99% 66.71% 77.08% 100.00%
EY 1.62 2.27 1.91 1.61 2.30 1.99 1.53 0.96%
  YoY % -28.63% 18.85% 18.63% -30.00% 15.58% 30.07% -
  Horiz. % 105.88% 148.37% 124.84% 105.23% 150.33% 130.07% 100.00%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 13.37 3.56 3.11 2.65 2.18 2.92 3.25 26.56%
  YoY % 275.56% 14.47% 17.36% 21.56% -25.34% -10.15% -
  Horiz. % 411.38% 109.54% 95.69% 81.54% 67.08% 89.85% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers