Highlights

[CARLSBG] YoY Quarter Result on 2011-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 11-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     60.50%    YoY -     29.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 445,936 470,766 454,047 407,215 378,455 289,850 289,433 7.47%
  YoY % -5.27% 3.68% 11.50% 7.60% 30.57% 0.14% -
  Horiz. % 154.07% 162.65% 156.87% 140.69% 130.76% 100.14% 100.00%
PBT 69,233 66,803 67,780 64,299 49,218 29,401 35,491 11.77%
  YoY % 3.64% -1.44% 5.41% 30.64% 67.40% -17.16% -
  Horiz. % 195.07% 188.23% 190.98% 181.17% 138.68% 82.84% 100.00%
Tax -15,828 -15,595 -14,718 -14,918 -11,100 -7,810 -8,991 9.88%
  YoY % -1.49% -5.96% 1.34% -34.40% -42.13% 13.14% -
  Horiz. % 176.04% 173.45% 163.70% 165.92% 123.46% 86.86% 100.00%
NP 53,405 51,208 53,062 49,381 38,118 21,591 26,500 12.38%
  YoY % 4.29% -3.49% 7.45% 29.55% 76.55% -18.52% -
  Horiz. % 201.53% 193.24% 200.23% 186.34% 143.84% 81.48% 100.00%
NP to SH 52,332 50,534 52,362 48,944 37,845 21,388 26,500 12.00%
  YoY % 3.56% -3.49% 6.98% 29.33% 76.95% -19.29% -
  Horiz. % 197.48% 190.69% 197.59% 184.69% 142.81% 80.71% 100.00%
Tax Rate 22.86 % 23.34 % 21.71 % 23.20 % 22.55 % 26.56 % 25.33 % -1.69%
  YoY % -2.06% 7.51% -6.42% 2.88% -15.10% 4.86% -
  Horiz. % 90.25% 92.14% 85.71% 91.59% 89.02% 104.86% 100.00%
Total Cost 392,531 419,558 400,985 357,834 340,337 268,259 262,933 6.90%
  YoY % -6.44% 4.63% 12.06% 5.14% 26.87% 2.03% -
  Horiz. % 149.29% 159.57% 152.50% 136.09% 129.44% 102.03% 100.00%
Net Worth 336,322 357,725 336,322 632,817 550,250 491,924 498,212 -6.34%
  YoY % -5.98% 6.36% -46.85% 15.01% 11.86% -1.26% -
  Horiz. % 67.51% 71.80% 67.51% 127.02% 110.44% 98.74% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 336,322 357,725 336,322 632,817 550,250 491,924 498,212 -6.34%
  YoY % -5.98% 6.36% -46.85% 15.01% 11.86% -1.26% -
  Horiz. % 67.51% 71.80% 67.51% 127.02% 110.44% 98.74% 100.00%
NOSH 305,748 305,748 305,748 305,708 305,694 305,542 305,651 0.01%
  YoY % 0.00% 0.00% 0.01% 0.00% 0.05% -0.04% -
  Horiz. % 100.03% 100.03% 100.03% 100.02% 100.01% 99.96% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.98 % 10.88 % 11.69 % 12.13 % 10.07 % 7.45 % 9.16 % 4.57%
  YoY % 10.11% -6.93% -3.63% 20.46% 35.17% -18.67% -
  Horiz. % 130.79% 118.78% 127.62% 132.42% 109.93% 81.33% 100.00%
ROE 15.56 % 14.13 % 15.57 % 7.73 % 6.88 % 4.35 % 5.32 % 19.58%
  YoY % 10.12% -9.25% 101.42% 12.35% 58.16% -18.23% -
  Horiz. % 292.48% 265.60% 292.67% 145.30% 129.32% 81.77% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 145.85 153.97 148.50 133.20 123.80 94.86 94.69 7.46%
  YoY % -5.27% 3.68% 11.49% 7.59% 30.51% 0.18% -
  Horiz. % 154.03% 162.60% 156.83% 140.67% 130.74% 100.18% 100.00%
EPS 17.12 16.53 17.13 16.01 12.38 7.00 8.67 12.00%
  YoY % 3.57% -3.50% 7.00% 29.32% 76.86% -19.26% -
  Horiz. % 197.46% 190.66% 197.58% 184.66% 142.79% 80.74% 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 1.1000 1.1700 1.1000 2.0700 1.8000 1.6100 1.6300 -6.34%
  YoY % -5.98% 6.36% -46.86% 15.00% 11.80% -1.23% -
  Horiz. % 67.48% 71.78% 67.48% 126.99% 110.43% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 145.85 153.97 148.50 133.19 123.78 94.80 94.66 7.47%
  YoY % -5.27% 3.68% 11.49% 7.60% 30.57% 0.15% -
  Horiz. % 154.08% 162.66% 156.88% 140.70% 130.76% 100.15% 100.00%
EPS 17.12 16.53 17.13 16.01 12.38 7.00 8.67 12.00%
  YoY % 3.57% -3.50% 7.00% 29.32% 76.86% -19.26% -
  Horiz. % 197.46% 190.66% 197.58% 184.66% 142.79% 80.74% 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 1.1000 1.1700 1.1000 2.0697 1.7997 1.6089 1.6295 -6.34%
  YoY % -5.98% 6.36% -46.85% 15.00% 11.86% -1.26% -
  Horiz. % 67.51% 71.80% 67.51% 127.01% 110.44% 98.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 13.0200 13.8000 10.3000 7.3900 5.0500 3.3800 4.1000 -
P/RPS 8.93 8.96 6.94 5.55 4.08 3.56 4.33 12.82%
  YoY % -0.33% 29.11% 25.05% 36.03% 14.61% -17.78% -
  Horiz. % 206.24% 206.93% 160.28% 128.18% 94.23% 82.22% 100.00%
P/EPS 76.07 83.49 60.14 46.16 40.79 48.29 47.29 8.24%
  YoY % -8.89% 38.83% 30.29% 13.16% -15.53% 2.11% -
  Horiz. % 160.86% 176.55% 127.17% 97.61% 86.26% 102.11% 100.00%
EY 1.31 1.20 1.66 2.17 2.45 2.07 2.11 -7.63%
  YoY % 9.17% -27.71% -23.50% -11.43% 18.36% -1.90% -
  Horiz. % 62.09% 56.87% 78.67% 102.84% 116.11% 98.10% 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 11.84 11.79 9.36 3.57 2.81 2.10 2.52 29.40%
  YoY % 0.42% 25.96% 162.18% 27.05% 33.81% -16.67% -
  Horiz. % 469.84% 467.86% 371.43% 141.67% 111.51% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 29/05/13 30/05/12 11/05/11 27/05/10 11/05/09 25/04/08 -
Price 12.1000 16.0800 10.5000 7.2300 4.7300 3.6000 4.3600 -
P/RPS 8.30 10.44 7.07 5.43 3.82 3.79 4.60 10.33%
  YoY % -20.50% 47.67% 30.20% 42.15% 0.79% -17.61% -
  Horiz. % 180.43% 226.96% 153.70% 118.04% 83.04% 82.39% 100.00%
P/EPS 70.69 97.29 61.31 45.16 38.21 51.43 50.29 5.84%
  YoY % -27.34% 58.69% 35.76% 18.19% -25.70% 2.27% -
  Horiz. % 140.56% 193.46% 121.91% 89.80% 75.98% 102.27% 100.00%
EY 1.41 1.03 1.63 2.21 2.62 1.94 1.99 -5.58%
  YoY % 36.89% -36.81% -26.24% -15.65% 35.05% -2.51% -
  Horiz. % 70.85% 51.76% 81.91% 111.06% 131.66% 97.49% 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 11.00 13.74 9.55 3.49 2.63 2.24 2.67 26.60%
  YoY % -19.94% 43.87% 173.64% 32.70% 17.41% -16.10% -
  Horiz. % 411.99% 514.61% 357.68% 130.71% 98.50% 83.90% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers