Highlights

[CARLSBG] YoY Quarter Result on 2013-03-31 [#1]

Stock [CARLSBG]: CARLSBERG BREWERY MALAYSIA BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     24.87%    YoY -     -3.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 455,721 429,454 445,936 470,766 454,047 407,215 378,455 3.14%
  YoY % 6.12% -3.70% -5.27% 3.68% 11.50% 7.60% -
  Horiz. % 120.42% 113.48% 117.83% 124.39% 119.97% 107.60% 100.00%
PBT 78,060 62,987 69,233 66,803 67,780 64,299 49,218 7.98%
  YoY % 23.93% -9.02% 3.64% -1.44% 5.41% 30.64% -
  Horiz. % 158.60% 127.98% 140.67% 135.73% 137.71% 130.64% 100.00%
Tax -14,019 -14,248 -15,828 -15,595 -14,718 -14,918 -11,100 3.96%
  YoY % 1.61% 9.98% -1.49% -5.96% 1.34% -34.40% -
  Horiz. % 126.30% 128.36% 142.59% 140.50% 132.59% 134.40% 100.00%
NP 64,041 48,739 53,405 51,208 53,062 49,381 38,118 9.02%
  YoY % 31.40% -8.74% 4.29% -3.49% 7.45% 29.55% -
  Horiz. % 168.01% 127.86% 140.10% 134.34% 139.20% 129.55% 100.00%
NP to SH 62,941 47,228 52,332 50,534 52,362 48,944 37,845 8.84%
  YoY % 33.27% -9.75% 3.56% -3.49% 6.98% 29.33% -
  Horiz. % 166.31% 124.79% 138.28% 133.53% 138.36% 129.33% 100.00%
Tax Rate 17.96 % 22.62 % 22.86 % 23.34 % 21.71 % 23.20 % 22.55 % -3.72%
  YoY % -20.60% -1.05% -2.06% 7.51% -6.42% 2.88% -
  Horiz. % 79.65% 100.31% 101.37% 103.50% 96.27% 102.88% 100.00%
Total Cost 391,680 380,715 392,531 419,558 400,985 357,834 340,337 2.37%
  YoY % 2.88% -3.01% -6.44% 4.63% 12.06% 5.14% -
  Horiz. % 115.09% 111.86% 115.34% 123.28% 117.82% 105.14% 100.00%
Net Worth 394,414 382,185 336,322 357,725 336,322 632,817 550,250 -5.39%
  YoY % 3.20% 13.64% -5.98% 6.36% -46.85% 15.01% -
  Horiz. % 71.68% 69.46% 61.12% 65.01% 61.12% 115.01% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 394,414 382,185 336,322 357,725 336,322 632,817 550,250 -5.39%
  YoY % 3.20% 13.64% -5.98% 6.36% -46.85% 15.01% -
  Horiz. % 71.68% 69.46% 61.12% 65.01% 61.12% 115.01% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,708 305,694 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.00% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.05 % 11.35 % 11.98 % 10.88 % 11.69 % 12.13 % 10.07 % 5.70%
  YoY % 23.79% -5.26% 10.11% -6.93% -3.63% 20.46% -
  Horiz. % 139.52% 112.71% 118.97% 108.04% 116.09% 120.46% 100.00%
ROE 15.96 % 12.36 % 15.56 % 14.13 % 15.57 % 7.73 % 6.88 % 15.04%
  YoY % 29.13% -20.57% 10.12% -9.25% 101.42% 12.35% -
  Horiz. % 231.98% 179.65% 226.16% 205.38% 226.31% 112.35% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 149.05 140.46 145.85 153.97 148.50 133.20 123.80 3.14%
  YoY % 6.12% -3.70% -5.27% 3.68% 11.49% 7.59% -
  Horiz. % 120.40% 113.46% 117.81% 124.37% 119.95% 107.59% 100.00%
EPS 20.59 15.45 17.12 16.53 17.13 16.01 12.38 8.84%
  YoY % 33.27% -9.75% 3.57% -3.50% 7.00% 29.32% -
  Horiz. % 166.32% 124.80% 138.29% 133.52% 138.37% 129.32% 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 1.2900 1.2500 1.1000 1.1700 1.1000 2.0700 1.8000 -5.40%
  YoY % 3.20% 13.64% -5.98% 6.36% -46.86% 15.00% -
  Horiz. % 71.67% 69.44% 61.11% 65.00% 61.11% 115.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 149.05 140.46 145.85 153.97 148.50 133.19 123.78 3.14%
  YoY % 6.12% -3.70% -5.27% 3.68% 11.49% 7.60% -
  Horiz. % 120.42% 113.48% 117.83% 124.39% 119.97% 107.60% 100.00%
EPS 20.59 15.45 17.12 16.53 17.13 16.01 12.38 8.84%
  YoY % 33.27% -9.75% 3.57% -3.50% 7.00% 29.32% -
  Horiz. % 166.32% 124.80% 138.29% 133.52% 138.37% 129.32% 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 1.2900 1.2500 1.1000 1.1700 1.1000 2.0697 1.7997 -5.39%
  YoY % 3.20% 13.64% -5.98% 6.36% -46.85% 15.00% -
  Horiz. % 71.68% 69.46% 61.12% 65.01% 61.12% 115.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 13.9800 13.5800 13.0200 13.8000 10.3000 7.3900 5.0500 -
P/RPS 9.38 9.67 8.93 8.96 6.94 5.55 4.08 14.87%
  YoY % -3.00% 8.29% -0.33% 29.11% 25.05% 36.03% -
  Horiz. % 229.90% 237.01% 218.87% 219.61% 170.10% 136.03% 100.00%
P/EPS 67.91 87.92 76.07 83.49 60.14 46.16 40.79 8.86%
  YoY % -22.76% 15.58% -8.89% 38.83% 30.29% 13.16% -
  Horiz. % 166.49% 215.54% 186.49% 204.68% 147.44% 113.16% 100.00%
EY 1.47 1.14 1.31 1.20 1.66 2.17 2.45 -8.15%
  YoY % 28.95% -12.98% 9.17% -27.71% -23.50% -11.43% -
  Horiz. % 60.00% 46.53% 53.47% 48.98% 67.76% 88.57% 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 10.84 10.86 11.84 11.79 9.36 3.57 2.81 25.21%
  YoY % -0.18% -8.28% 0.42% 25.96% 162.18% 27.05% -
  Horiz. % 385.77% 386.48% 421.35% 419.57% 333.10% 127.05% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 25/05/15 27/05/14 29/05/13 30/05/12 11/05/11 27/05/10 -
Price 12.8400 12.7600 12.1000 16.0800 10.5000 7.2300 4.7300 -
P/RPS 8.61 9.08 8.30 10.44 7.07 5.43 3.82 14.49%
  YoY % -5.18% 9.40% -20.50% 47.67% 30.20% 42.15% -
  Horiz. % 225.39% 237.70% 217.28% 273.30% 185.08% 142.15% 100.00%
P/EPS 62.37 82.61 70.69 97.29 61.31 45.16 38.21 8.50%
  YoY % -24.50% 16.86% -27.34% 58.69% 35.76% 18.19% -
  Horiz. % 163.23% 216.20% 185.00% 254.62% 160.46% 118.19% 100.00%
EY 1.60 1.21 1.41 1.03 1.63 2.21 2.62 -7.88%
  YoY % 32.23% -14.18% 36.89% -36.81% -26.24% -15.65% -
  Horiz. % 61.07% 46.18% 53.82% 39.31% 62.21% 84.35% 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 9.95 10.21 11.00 13.74 9.55 3.49 2.63 24.80%
  YoY % -2.55% -7.18% -19.94% 43.87% 173.64% 32.70% -
  Horiz. % 378.33% 388.21% 418.25% 522.43% 363.12% 132.70% 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