Highlights

[CARLSBG] YoY TTM 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 -     11.13%    YoY -     87.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,503,905 1,583,254 1,480,445 1,342,497 950,280 958,746 872,425 9.49%
  YoY % -5.01% 6.94% 10.28% 41.27% -0.88% 9.89% -
  Horiz. % 172.38% 181.48% 169.69% 153.88% 108.92% 109.89% 100.00%
PBT 208,921 242,707 214,061 163,441 90,002 114,060 74,472 18.74%
  YoY % -13.92% 13.38% 30.97% 81.60% -21.09% 53.16% -
  Horiz. % 280.54% 325.90% 287.44% 219.47% 120.85% 153.16% 100.00%
Tax -46,482 -51,945 -53,698 -39,673 -24,028 -22,941 -14,637 21.22%
  YoY % 10.52% 3.26% -35.35% -65.11% -4.74% -56.73% -
  Horiz. % 317.57% 354.89% 366.86% 271.05% 164.16% 156.73% 100.00%
NP 162,439 190,762 160,363 123,768 65,974 91,119 59,835 18.09%
  YoY % -14.85% 18.96% 29.57% 87.60% -27.60% 52.28% -
  Horiz. % 271.48% 318.81% 268.01% 206.85% 110.26% 152.28% 100.00%
NP to SH 160,354 188,512 159,306 122,846 65,661 91,119 59,835 17.84%
  YoY % -14.94% 18.33% 29.68% 87.09% -27.94% 52.28% -
  Horiz. % 267.99% 315.05% 266.24% 205.31% 109.74% 152.28% 100.00%
Tax Rate 22.25 % 21.40 % 25.09 % 24.27 % 26.70 % 20.11 % 19.65 % 2.09%
  YoY % 3.97% -14.71% 3.38% -9.10% 32.77% 2.34% -
  Horiz. % 113.23% 108.91% 127.68% 123.51% 135.88% 102.34% 100.00%
Total Cost 1,341,466 1,392,492 1,320,082 1,218,729 884,306 867,627 812,590 8.71%
  YoY % -3.66% 5.49% 8.32% 37.82% 1.92% 6.77% -
  Horiz. % 165.09% 171.36% 162.45% 149.98% 108.83% 106.77% 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 192,621 206,458 154,615 54,652 23,276 91,899 97,967 11.92%
  YoY % -6.70% 33.53% 182.91% 134.80% -74.67% -6.19% -
  Horiz. % 196.62% 210.74% 157.82% 55.79% 23.76% 93.81% 100.00%
Div Payout % 120.12 % 109.52 % 97.06 % 44.49 % 35.45 % 100.86 % 163.73 % -5.03%
  YoY % 9.68% 12.84% 118.16% 25.50% -64.85% -38.40% -
  Horiz. % 73.36% 66.89% 59.28% 27.17% 21.65% 61.60% 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 10.80 % 12.05 % 10.83 % 9.22 % 6.94 % 9.50 % 6.86 % 7.85%
  YoY % -10.37% 11.27% 17.46% 32.85% -26.95% 38.48% -
  Horiz. % 157.43% 175.66% 157.87% 134.40% 101.17% 138.48% 100.00%
ROE 65.56 % 67.02 % 26.32 % 21.37 % 12.89 % 19.36 % 13.05 % 30.84%
  YoY % -2.18% 154.64% 23.16% 65.79% -33.42% 48.35% -
  Horiz. % 502.38% 513.56% 201.69% 163.75% 98.77% 148.35% 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 491.88 517.83 484.31 439.14 309.78 313.73 285.36 9.49%
  YoY % -5.01% 6.92% 10.29% 41.76% -1.26% 9.94% -
  Horiz. % 172.37% 181.47% 169.72% 153.89% 108.56% 109.94% 100.00%
EPS 52.45 61.66 52.11 40.18 21.40 29.82 19.57 17.84%
  YoY % -14.94% 18.33% 29.69% 87.76% -28.24% 52.38% -
  Horiz. % 268.01% 315.07% 266.27% 205.31% 109.35% 152.38% 100.00%
DPS 63.00 67.55 50.55 18.08 7.60 30.05 32.05 11.91%
  YoY % -6.74% 33.63% 179.59% 137.89% -74.71% -6.24% -
  Horiz. % 196.57% 210.76% 157.72% 56.41% 23.71% 93.76% 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 491.88 517.83 484.20 439.09 310.80 313.57 285.34 9.49%
  YoY % -5.01% 6.95% 10.27% 41.28% -0.88% 9.89% -
  Horiz. % 172.38% 181.48% 169.69% 153.88% 108.92% 109.89% 100.00%
EPS 52.45 61.66 52.10 40.18 21.48 29.80 19.57 17.84%
  YoY % -14.94% 18.35% 29.67% 87.06% -27.92% 52.27% -
  Horiz. % 268.01% 315.07% 266.22% 205.31% 109.76% 152.27% 100.00%
DPS 63.00 67.55 50.57 17.88 7.61 30.06 32.04 11.92%
  YoY % -6.74% 33.58% 182.83% 134.95% -74.68% -6.18% -
  Horiz. % 196.63% 210.83% 157.83% 55.81% 23.75% 93.82% 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 2.60 2.22 1.33 1.18 1.36 1.23 1.63 8.09%
  YoY % 17.12% 66.92% 12.71% -13.24% 10.57% -24.54% -
  Horiz. % 159.51% 136.20% 81.60% 72.39% 83.44% 75.46% 100.00%
P/EPS 24.41 18.65 12.38 12.89 19.62 12.95 23.71 0.49%
  YoY % 30.88% 50.65% -3.96% -34.30% 51.51% -45.38% -
  Horiz. % 102.95% 78.66% 52.21% 54.37% 82.75% 54.62% 100.00%
EY 4.10 5.36 8.08 7.76 5.10 7.72 4.22 -0.48%
  YoY % -23.51% -33.66% 4.12% 52.16% -33.94% 82.94% -
  Horiz. % 97.16% 127.01% 191.47% 183.89% 120.85% 182.94% 100.00%
DY 4.92 5.87 7.84 3.49 1.81 7.78 6.91 -5.50%
  YoY % -16.18% -25.13% 124.64% 92.82% -76.74% 12.59% -
  Horiz. % 71.20% 84.95% 113.46% 50.51% 26.19% 112.59% 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 2.47 2.38 1.46 1.33 1.42 1.07 1.53 8.30%
  YoY % 3.78% 63.01% 9.77% -6.34% 32.71% -30.07% -
  Horiz. % 161.44% 155.56% 95.42% 86.93% 92.81% 69.93% 100.00%
P/EPS 23.15 19.95 13.53 14.56 20.56 11.27 22.38 0.56%
  YoY % 16.04% 47.45% -7.07% -29.18% 82.43% -49.64% -
  Horiz. % 103.44% 89.14% 60.46% 65.06% 91.87% 50.36% 100.00%
EY 4.32 5.01 7.39 6.87 4.86 8.87 4.47 -0.57%
  YoY % -13.77% -32.21% 7.57% 41.36% -45.21% 98.43% -
  Horiz. % 96.64% 112.08% 165.32% 153.69% 108.72% 198.43% 100.00%
DY 5.19 5.49 7.17 3.09 1.73 8.94 7.32 -5.57%
  YoY % -5.46% -23.43% 132.04% 78.61% -80.65% 22.13% -
  Horiz. % 70.90% 75.00% 97.95% 42.21% 23.63% 122.13% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers