Highlights

[CARLSBG] YoY Quarter Result on 2010-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     88.29%    YoY -     76.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 470,766 454,047 407,215 378,455 289,850 289,433 252,990 10.89%
  YoY % 3.68% 11.50% 7.60% 30.57% 0.14% 14.40% -
  Horiz. % 186.08% 179.47% 160.96% 149.59% 114.57% 114.40% 100.00%
PBT 66,803 67,780 64,299 49,218 29,401 35,491 14,126 29.53%
  YoY % -1.44% 5.41% 30.64% 67.40% -17.16% 151.25% -
  Horiz. % 472.91% 479.82% 455.18% 348.42% 208.13% 251.25% 100.00%
Tax -15,595 -14,718 -14,918 -11,100 -7,810 -8,991 -3,487 28.33%
  YoY % -5.96% 1.34% -34.40% -42.13% 13.14% -157.84% -
  Horiz. % 447.23% 422.08% 427.82% 318.33% 223.97% 257.84% 100.00%
NP 51,208 53,062 49,381 38,118 21,591 26,500 10,639 29.91%
  YoY % -3.49% 7.45% 29.55% 76.55% -18.52% 149.08% -
  Horiz. % 481.32% 498.75% 464.15% 358.29% 202.94% 249.08% 100.00%
NP to SH 50,534 52,362 48,944 37,845 21,388 26,500 10,639 29.62%
  YoY % -3.49% 6.98% 29.33% 76.95% -19.29% 149.08% -
  Horiz. % 474.99% 492.17% 460.04% 355.72% 201.03% 249.08% 100.00%
Tax Rate 23.34 % 21.71 % 23.20 % 22.55 % 26.56 % 25.33 % 24.68 % -0.93%
  YoY % 7.51% -6.42% 2.88% -15.10% 4.86% 2.63% -
  Horiz. % 94.57% 87.97% 94.00% 91.37% 107.62% 102.63% 100.00%
Total Cost 419,558 400,985 357,834 340,337 268,259 262,933 242,351 9.57%
  YoY % 4.63% 12.06% 5.14% 26.87% 2.03% 8.49% -
  Horiz. % 173.12% 165.46% 147.65% 140.43% 110.69% 108.49% 100.00%
Net Worth 357,725 336,322 632,817 550,250 491,924 498,212 486,092 -4.98%
  YoY % 6.36% -46.85% 15.01% 11.86% -1.26% 2.49% -
  Horiz. % 73.59% 69.19% 130.18% 113.20% 101.20% 102.49% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 357,725 336,322 632,817 550,250 491,924 498,212 486,092 -4.98%
  YoY % 6.36% -46.85% 15.01% 11.86% -1.26% 2.49% -
  Horiz. % 73.59% 69.19% 130.18% 113.20% 101.20% 102.49% 100.00%
NOSH 305,748 305,748 305,708 305,694 305,542 305,651 305,718 0.00%
  YoY % 0.00% 0.01% 0.00% 0.05% -0.04% -0.02% -
  Horiz. % 100.01% 100.01% 100.00% 99.99% 99.94% 99.98% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.88 % 11.69 % 12.13 % 10.07 % 7.45 % 9.16 % 4.21 % 17.13%
  YoY % -6.93% -3.63% 20.46% 35.17% -18.67% 117.58% -
  Horiz. % 258.43% 277.67% 288.12% 239.19% 176.96% 217.58% 100.00%
ROE 14.13 % 15.57 % 7.73 % 6.88 % 4.35 % 5.32 % 2.19 % 36.40%
  YoY % -9.25% 101.42% 12.35% 58.16% -18.23% 142.92% -
  Horiz. % 645.21% 710.96% 352.97% 314.16% 198.63% 242.92% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.97 148.50 133.20 123.80 94.86 94.69 82.75 10.89%
  YoY % 3.68% 11.49% 7.59% 30.51% 0.18% 14.43% -
  Horiz. % 186.07% 179.46% 160.97% 149.61% 114.63% 114.43% 100.00%
EPS 16.53 17.13 16.01 12.38 7.00 8.67 3.48 29.62%
  YoY % -3.50% 7.00% 29.32% 76.86% -19.26% 149.14% -
  Horiz. % 475.00% 492.24% 460.06% 355.75% 201.15% 249.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1700 1.1000 2.0700 1.8000 1.6100 1.6300 1.5900 -4.98%
  YoY % 6.36% -46.86% 15.00% 11.80% -1.23% 2.52% -
  Horiz. % 73.58% 69.18% 130.19% 113.21% 101.26% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.97 148.50 133.19 123.78 94.80 94.66 82.74 10.90%
  YoY % 3.68% 11.49% 7.60% 30.57% 0.15% 14.41% -
  Horiz. % 186.09% 179.48% 160.97% 149.60% 114.58% 114.41% 100.00%
EPS 16.53 17.13 16.01 12.38 7.00 8.67 3.48 29.62%
  YoY % -3.50% 7.00% 29.32% 76.86% -19.26% 149.14% -
  Horiz. % 475.00% 492.24% 460.06% 355.75% 201.15% 249.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1700 1.1000 2.0697 1.7997 1.6089 1.6295 1.5898 -4.98%
  YoY % 6.36% -46.85% 15.00% 11.86% -1.26% 2.50% -
  Horiz. % 73.59% 69.19% 130.19% 113.20% 101.20% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 13.8000 10.3000 7.3900 5.0500 3.3800 4.1000 5.4000 -
P/RPS 8.96 6.94 5.55 4.08 3.56 4.33 6.53 5.41%
  YoY % 29.11% 25.05% 36.03% 14.61% -17.78% -33.69% -
  Horiz. % 137.21% 106.28% 84.99% 62.48% 54.52% 66.31% 100.00%
P/EPS 83.49 60.14 46.16 40.79 48.29 47.29 155.17 -9.81%
  YoY % 38.83% 30.29% 13.16% -15.53% 2.11% -69.52% -
  Horiz. % 53.81% 38.76% 29.75% 26.29% 31.12% 30.48% 100.00%
EY 1.20 1.66 2.17 2.45 2.07 2.11 0.64 11.03%
  YoY % -27.71% -23.50% -11.43% 18.36% -1.90% 229.69% -
  Horiz. % 187.50% 259.38% 339.06% 382.81% 323.44% 329.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 11.79 9.36 3.57 2.81 2.10 2.52 3.40 23.01%
  YoY % 25.96% 162.18% 27.05% 33.81% -16.67% -25.88% -
  Horiz. % 346.76% 275.29% 105.00% 82.65% 61.76% 74.12% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 11/05/11 27/05/10 11/05/09 25/04/08 31/05/07 -
Price 16.0800 10.5000 7.2300 4.7300 3.6000 4.3600 4.9800 -
P/RPS 10.44 7.07 5.43 3.82 3.79 4.60 6.02 9.60%
  YoY % 47.67% 30.20% 42.15% 0.79% -17.61% -23.59% -
  Horiz. % 173.42% 117.44% 90.20% 63.46% 62.96% 76.41% 100.00%
P/EPS 97.29 61.31 45.16 38.21 51.43 50.29 143.10 -6.22%
  YoY % 58.69% 35.76% 18.19% -25.70% 2.27% -64.86% -
  Horiz. % 67.99% 42.84% 31.56% 26.70% 35.94% 35.14% 100.00%
EY 1.03 1.63 2.21 2.62 1.94 1.99 0.70 6.64%
  YoY % -36.81% -26.24% -15.65% 35.05% -2.51% 184.29% -
  Horiz. % 147.14% 232.86% 315.71% 374.29% 277.14% 284.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 13.74 9.55 3.49 2.63 2.24 2.67 3.13 27.93%
  YoY % 43.87% 173.64% 32.70% 17.41% -16.10% -14.70% -
  Horiz. % 438.98% 305.11% 111.50% 84.03% 71.57% 85.30% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers