Highlights

[CARLSBG] YoY 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 -     10.62%    YoY -     56.51%
Quarter Report


View:


Show?  YoY % Horiz. %

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 352,116 410,844 401,661 329,492 242,096 266,591 244,644 6.25%
  YoY % -14.29% 2.29% 21.90% 36.10% -9.19% 8.97% -
  Horiz. % 143.93% 167.94% 164.18% 134.68% 98.96% 108.97% 100.00%
PBT 51,841 79,451 68,906 46,825 29,247 30,861 34,710 6.91%
  YoY % -34.75% 15.30% 47.16% 60.10% -5.23% -11.09% -
  Horiz. % 149.35% 228.90% 198.52% 134.90% 84.26% 88.91% 100.00%
Tax -12,808 -17,658 -19,920 -12,649 -7,550 -7,269 -8,081 7.97%
  YoY % 27.47% 11.36% -57.48% -67.54% -3.87% 10.05% -
  Horiz. % 158.50% 218.51% 246.50% 156.53% 93.43% 89.95% 100.00%
NP 39,033 61,793 48,986 34,176 21,697 23,592 26,629 6.57%
  YoY % -36.83% 26.14% 43.33% 57.51% -8.03% -11.40% -
  Horiz. % 146.58% 232.05% 183.96% 128.34% 81.48% 88.60% 100.00%
NP to SH 38,437 61,057 48,848 34,087 21,780 23,592 26,629 6.30%
  YoY % -37.05% 24.99% 43.30% 56.51% -7.68% -11.40% -
  Horiz. % 144.34% 229.29% 183.44% 128.01% 81.79% 88.60% 100.00%
Tax Rate 24.71 % 22.23 % 28.91 % 27.01 % 25.81 % 23.55 % 23.28 % 1.00%
  YoY % 11.16% -23.11% 7.03% 4.65% 9.60% 1.16% -
  Horiz. % 106.14% 95.49% 124.18% 116.02% 110.87% 101.16% 100.00%
Total Cost 313,083 349,051 352,675 295,316 220,399 242,999 218,015 6.21%
  YoY % -10.30% -1.03% 19.42% 33.99% -9.30% 11.46% -
  Horiz. % 143.61% 160.10% 161.77% 135.46% 101.09% 111.46% 100.00%
Net Worth 244,598 281,288 605,250 574,740 509,222 470,617 458,593 -9.94%
  YoY % -13.04% -53.53% 5.31% 12.87% 8.20% 2.62% -
  Horiz. % 53.34% 61.34% 131.98% 125.33% 111.04% 102.62% 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 - - - - 153 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 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 244,598 281,288 605,250 574,740 509,222 470,617 458,593 -9.94%
  YoY % -13.04% -53.53% 5.31% 12.87% 8.20% 2.62% -
  Horiz. % 53.34% 61.34% 131.98% 125.33% 111.04% 102.62% 100.00%
NOSH 305,748 305,748 305,682 305,713 306,760 305,595 305,729 0.00%
  YoY % 0.00% 0.02% -0.01% -0.34% 0.38% -0.04% -
  Horiz. % 100.01% 100.01% 99.98% 99.99% 100.34% 99.96% 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 11.09 % 15.04 % 12.20 % 10.37 % 8.96 % 8.85 % 10.88 % 0.32%
  YoY % -26.26% 23.28% 17.65% 15.74% 1.24% -18.66% -
  Horiz. % 101.93% 138.24% 112.13% 95.31% 82.35% 81.34% 100.00%
ROE 15.71 % 21.71 % 8.07 % 5.93 % 4.28 % 5.01 % 5.81 % 18.01%
  YoY % -27.64% 169.02% 36.09% 38.55% -14.57% -13.77% -
  Horiz. % 270.40% 373.67% 138.90% 102.07% 73.67% 86.23% 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 115.17 134.37 131.40 107.78 78.92 87.24 80.02 6.25%
  YoY % -14.29% 2.26% 21.92% 36.57% -9.54% 9.02% -
  Horiz. % 143.93% 167.92% 164.21% 134.69% 98.63% 109.02% 100.00%
EPS 12.57 19.97 15.98 11.15 7.10 7.72 8.71 6.30%
  YoY % -37.06% 24.97% 43.32% 57.04% -8.03% -11.37% -
  Horiz. % 144.32% 229.28% 183.47% 128.01% 81.52% 88.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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 115.17 134.37 131.37 107.77 79.18 87.19 80.01 6.25%
  YoY % -14.29% 2.28% 21.90% 36.11% -9.19% 8.97% -
  Horiz. % 143.94% 167.94% 164.19% 134.70% 98.96% 108.97% 100.00%
EPS 12.57 19.97 15.98 11.15 7.12 7.72 8.71 6.30%
  YoY % -37.06% 24.97% 43.32% 56.60% -7.77% -11.37% -
  Horiz. % 144.32% 229.28% 183.47% 128.01% 81.75% 88.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8000 0.9200 1.9796 1.8798 1.6655 1.5392 1.4999 -9.94%
  YoY % -13.04% -53.53% 5.31% 12.87% 8.21% 2.62% -
  Horiz. % 53.34% 61.34% 131.98% 125.33% 111.04% 102.62% 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 11.11 8.56 4.91 4.81 5.32 4.42 5.80 11.43%
  YoY % 29.79% 74.34% 2.08% -9.59% 20.36% -23.79% -
  Horiz. % 191.55% 147.59% 84.66% 82.93% 91.72% 76.21% 100.00%
P/EPS 101.82 57.59 40.36 46.46 59.15 50.00 53.27 11.39%
  YoY % 76.80% 42.69% -13.13% -21.45% 18.30% -6.14% -
  Horiz. % 191.14% 108.11% 75.76% 87.22% 111.04% 93.86% 100.00%
EY 0.98 1.74 2.48 2.15 1.69 2.00 1.88 -10.28%
  YoY % -43.68% -29.84% 15.35% 27.22% -15.50% 6.38% -
  Horiz. % 52.13% 92.55% 131.91% 114.36% 89.89% 106.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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 10.54 9.15 5.37 5.43 5.58 3.85 5.47 11.54%
  YoY % 15.19% 70.39% -1.10% -2.69% 44.94% -29.62% -
  Horiz. % 192.69% 167.28% 98.17% 99.27% 102.01% 70.38% 100.00%
P/EPS 96.57 61.59 44.12 52.47 61.97 43.52 50.29 11.48%
  YoY % 56.79% 39.60% -15.91% -15.33% 42.39% -13.46% -
  Horiz. % 192.03% 122.47% 87.73% 104.33% 123.23% 86.54% 100.00%
EY 1.04 1.62 2.27 1.91 1.61 2.30 1.99 -10.24%
  YoY % -35.80% -28.63% 18.85% 18.63% -30.00% 15.58% -
  Horiz. % 52.26% 81.41% 114.07% 95.98% 80.90% 115.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS