Highlights

[CARLSBG] YoY Quarter Result on 2012-12-31 [#4]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -33.72%    YoY -     8.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 422,508 423,824 387,738 336,494 334,968 326,057 300,396 5.85%
  YoY % -0.31% 9.31% 15.23% 0.46% 2.73% 8.54% -
  Horiz. % 140.65% 141.09% 129.08% 112.02% 111.51% 108.54% 100.00%
PBT 95,749 77,187 76,673 49,165 46,221 39,908 26,813 23.62%
  YoY % 24.05% 0.67% 55.95% 6.37% 15.82% 48.84% -
  Horiz. % 357.10% 287.87% 285.95% 183.36% 172.38% 148.84% 100.00%
Tax -20,045 -12,925 -11,729 -8,403 -8,450 -9,154 -6,414 20.90%
  YoY % -55.09% -10.20% -39.58% 0.56% 7.69% -42.72% -
  Horiz. % 312.52% 201.51% 182.87% 131.01% 131.74% 142.72% 100.00%
NP 75,704 64,262 64,944 40,762 37,771 30,754 20,399 24.42%
  YoY % 17.81% -1.05% 59.32% 7.92% 22.82% 50.76% -
  Horiz. % 371.12% 315.03% 318.37% 199.82% 185.16% 150.76% 100.00%
NP to SH 74,484 62,930 64,043 40,470 37,349 30,495 20,099 24.39%
  YoY % 18.36% -1.74% 58.25% 8.36% 22.48% 51.72% -
  Horiz. % 370.59% 313.10% 318.64% 201.35% 185.83% 151.72% 100.00%
Tax Rate 20.93 % 16.75 % 15.30 % 17.09 % 18.28 % 22.94 % 23.92 % -2.20%
  YoY % 24.96% 9.48% -10.47% -6.51% -20.31% -4.10% -
  Horiz. % 87.50% 70.03% 63.96% 71.45% 76.42% 95.90% 100.00%
Total Cost 346,804 359,562 322,794 295,732 297,197 295,303 279,997 3.63%
  YoY % -3.55% 11.39% 9.15% -0.49% 0.64% 5.47% -
  Horiz. % 123.86% 128.42% 115.28% 105.62% 106.14% 105.47% 100.00%
Net Worth 342,455 330,207 284,345 305,748 629,614 590,324 302,267 2.10%
  YoY % 3.71% 16.13% -7.00% -51.44% 6.66% 95.30% -
  Horiz. % 113.30% 109.24% 94.07% 101.15% 208.30% 195.30% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 204,861 201,793 171,218 177,333 206,305 154,463 54,408 24.72%
  YoY % 1.52% 17.86% -3.45% -14.04% 33.56% 183.90% -
  Horiz. % 376.53% 370.89% 314.69% 325.93% 379.18% 283.90% 100.00%
Div Payout % 275.04 % 320.66 % 267.35 % 438.19 % 552.37 % 506.52 % 270.70 % 0.27%
  YoY % -14.23% 19.94% -38.99% -20.67% 9.05% 87.11% -
  Horiz. % 101.60% 118.46% 98.76% 161.87% 204.05% 187.11% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 342,455 330,207 284,345 305,748 629,614 590,324 302,267 2.10%
  YoY % 3.71% 16.13% -7.00% -51.44% 6.66% 95.30% -
  Horiz. % 113.30% 109.24% 94.07% 101.15% 208.30% 195.30% 100.00%
NOSH 305,763 305,748 305,748 305,748 305,638 305,867 302,267 0.19%
  YoY % 0.01% 0.00% 0.00% 0.04% -0.07% 1.19% -
  Horiz. % 101.16% 101.15% 101.15% 101.15% 101.12% 101.19% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.92 % 15.16 % 16.75 % 12.11 % 11.28 % 9.43 % 6.79 % 17.55%
  YoY % 18.21% -9.49% 38.32% 7.36% 19.62% 38.88% -
  Horiz. % 263.92% 223.27% 246.69% 178.35% 166.13% 138.88% 100.00%
ROE 21.75 % 19.06 % 22.52 % 13.24 % 5.93 % 5.17 % 6.65 % 21.82%
  YoY % 14.11% -15.36% 70.09% 123.27% 14.70% -22.26% -
  Horiz. % 327.07% 286.62% 338.65% 199.10% 89.17% 77.74% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 138.18 138.62 126.82 110.06 109.60 106.60 99.38 5.64%
  YoY % -0.32% 9.30% 15.23% 0.42% 2.81% 7.27% -
  Horiz. % 139.04% 139.48% 127.61% 110.75% 110.28% 107.27% 100.00%
EPS 24.36 20.58 20.95 13.24 12.22 9.97 4.21 33.97%
  YoY % 18.37% -1.77% 58.23% 8.35% 22.57% 136.82% -
  Horiz. % 578.62% 488.84% 497.62% 314.49% 290.26% 236.82% 100.00%
DPS 67.00 66.00 56.00 58.00 67.50 50.50 18.00 24.48%
  YoY % 1.52% 17.86% -3.45% -14.07% 33.66% 180.56% -
  Horiz. % 372.22% 366.67% 311.11% 322.22% 375.00% 280.56% 100.00%
NAPS 1.1200 1.0800 0.9300 1.0000 2.0600 1.9300 1.0000 1.91%
  YoY % 3.70% 16.13% -7.00% -51.46% 6.74% 93.00% -
  Horiz. % 112.00% 108.00% 93.00% 100.00% 206.00% 193.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 138.19 138.62 126.82 110.06 109.56 106.64 98.25 5.85%
  YoY % -0.31% 9.30% 15.23% 0.46% 2.74% 8.54% -
  Horiz. % 140.65% 141.09% 129.08% 112.02% 111.51% 108.54% 100.00%
EPS 24.36 20.58 20.95 13.24 12.22 9.97 6.57 24.40%
  YoY % 18.37% -1.77% 58.23% 8.35% 22.57% 51.75% -
  Horiz. % 370.78% 313.24% 318.87% 201.52% 186.00% 151.75% 100.00%
DPS 67.00 66.00 56.00 58.00 67.48 50.52 17.80 24.71%
  YoY % 1.52% 17.86% -3.45% -14.05% 33.57% 183.82% -
  Horiz. % 376.40% 370.79% 314.61% 325.84% 379.10% 283.82% 100.00%
NAPS 1.1201 1.0800 0.9300 1.0000 2.0593 1.9308 0.9886 2.10%
  YoY % 3.71% 16.13% -7.00% -51.44% 6.66% 95.31% -
  Horiz. % 113.30% 109.25% 94.07% 101.15% 208.30% 195.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 11.7000 11.7400 12.1800 12.5200 8.5400 6.3200 4.5400 -
P/RPS 8.47 8.47 9.60 11.38 7.79 5.93 4.57 10.83%
  YoY % 0.00% -11.77% -15.64% 46.08% 31.37% 29.76% -
  Horiz. % 185.34% 185.34% 210.07% 249.02% 170.46% 129.76% 100.00%
P/EPS 48.03 57.04 58.15 94.59 69.89 63.39 68.28 -5.69%
  YoY % -15.80% -1.91% -38.52% 35.34% 10.25% -7.16% -
  Horiz. % 70.34% 83.54% 85.16% 138.53% 102.36% 92.84% 100.00%
EY 2.08 1.75 1.72 1.06 1.43 1.58 1.46 6.07%
  YoY % 18.86% 1.74% 62.26% -25.87% -9.49% 8.22% -
  Horiz. % 142.47% 119.86% 117.81% 72.60% 97.95% 108.22% 100.00%
DY 5.73 5.62 4.60 4.63 7.90 7.99 3.96 6.35%
  YoY % 1.96% 22.17% -0.65% -41.39% -1.13% 101.77% -
  Horiz. % 144.70% 141.92% 116.16% 116.92% 199.49% 201.77% 100.00%
P/NAPS 10.45 10.87 13.10 12.52 4.15 3.27 4.54 14.90%
  YoY % -3.86% -17.02% 4.63% 201.69% 26.91% -27.97% -
  Horiz. % 230.18% 239.43% 288.55% 275.77% 91.41% 72.03% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 21/02/14 26/02/13 24/02/12 24/02/11 24/02/10 -
Price 12.1200 12.8600 12.7000 12.7000 9.4500 6.3000 4.5600 -
P/RPS 8.77 9.28 10.01 11.54 8.62 5.91 4.59 11.39%
  YoY % -5.50% -7.29% -13.26% 33.87% 45.85% 28.76% -
  Horiz. % 191.07% 202.18% 218.08% 251.42% 187.80% 128.76% 100.00%
P/EPS 49.75 62.48 60.63 95.95 77.33 63.19 68.58 -5.21%
  YoY % -20.37% 3.05% -36.81% 24.08% 22.38% -7.86% -
  Horiz. % 72.54% 91.11% 88.41% 139.91% 112.76% 92.14% 100.00%
EY 2.01 1.60 1.65 1.04 1.29 1.58 1.46 5.47%
  YoY % 25.62% -3.03% 58.65% -19.38% -18.35% 8.22% -
  Horiz. % 137.67% 109.59% 113.01% 71.23% 88.36% 108.22% 100.00%
DY 5.53 5.13 4.41 4.57 7.14 8.02 3.95 5.77%
  YoY % 7.80% 16.33% -3.50% -35.99% -10.97% 103.04% -
  Horiz. % 140.00% 129.87% 111.65% 115.70% 180.76% 203.04% 100.00%
P/NAPS 10.82 11.91 13.66 12.70 4.59 3.26 4.56 15.48%
  YoY % -9.15% -12.81% 7.56% 176.69% 40.80% -28.51% -
  Horiz. % 237.28% 261.18% 299.56% 278.51% 100.66% 71.49% 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.
 


 

336  277  532  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.13-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers