[CARLSBG] QoQ TTM Result on 30-Sep-2004 [#3]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

24-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 3.05%

YoY- 3.05%

Quarter Report

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	920,760	939,742	984,807	951,019	922,854	901,014	876,009	3.38%
YoY %	-2.02%	-4.58%	3.55%	3.05%	2.42%	2.85%	-	-
Horiz. %	105.11%	107.28%	112.42%	108.56%	105.35%	102.85%	100.00%	-
PBT	104,303	106,724	113,330	114,014	112,324	107,691	106,675	-1.48%
YoY %	-2.27%	-5.83%	-0.60%	1.50%	4.30%	0.95%	-	-
Horiz. %	97.78%	100.05%	106.24%	106.88%	105.30%	100.95%	100.00%	-
Tax	-21,527	-22,157	-24,616	-27,725	-28,590	-26,214	-25,520	-10.73%
YoY %	2.84%	9.99%	11.21%	3.03%	-9.06%	-2.72%	-	-
Horiz. %	84.35%	86.82%	96.46%	108.64%	112.03%	102.72%	100.00%	-
NP	82,776	84,567	88,714	86,289	83,734	81,477	81,155	1.32%
YoY %	-2.12%	-4.67%	2.81%	3.05%	2.77%	0.40%	-	-
Horiz. %	102.00%	104.20%	109.31%	106.33%	103.18%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,776	84,567	88,714	86,289	83,734	81,477	81,155	1.32%
YoY %	-2.12%	-4.67%	2.81%	3.05%	2.77%	0.40%	-	-
Horiz. %	102.00%	104.20%	109.31%	106.33%	103.18%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	20.76%	21.72%	24.32%	25.45%	24.34%	23.92%	-
YoY %	-0.58%	-4.42%	-10.69%	-4.44%	4.56%	1.76%	-	-
Horiz. %	86.29%	86.79%	90.80%	101.67%	106.40%	101.76%	100.00%	-
Total Cost	837,984	855,175	896,093	864,730	839,120	819,537	794,854	3.58%
YoY %	-2.01%	-4.57%	3.63%	3.05%	2.39%	3.11%	-	-
Horiz. %	105.43%	107.59%	112.74%	108.79%	105.57%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	452,433	458,615	499,788	506,027	478,478	539,717	512,295	-7.95%
YoY %	-1.35%	-8.24%	-1.23%	5.76%	-11.35%	5.35%	-	-
Horiz. %	88.31%	89.52%	97.56%	98.78%	93.40%	105.35%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	87,884	87,887	152,844	122,330	122,330	114,667	114,667	-16.26%
YoY %	-0.00%	-42.50%	24.94%	0.00%	6.68%	0.00%	-	-
Horiz. %	76.64%	76.65%	133.29%	106.68%	106.68%	100.00%	100.00%	-
Div Payout %	106.17%	103.93%	172.29%	141.77%	146.09%	140.74%	141.29%	-
YoY %	2.16%	-39.68%	21.53%	-2.96%	3.80%	-0.39%	-	-
Horiz. %	75.14%	73.56%	121.94%	100.34%	103.40%	99.61%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	452,433	458,615	499,788	506,027	478,478	539,717	512,295	-7.95%
YoY %	-1.35%	-8.24%	-1.23%	5.76%	-11.35%	5.35%	-	-
Horiz. %	88.31%	89.52%	97.56%	98.78%	93.40%	105.35%	100.00%	-
NOSH	305,698	154,039	152,840	152,878	152,868	152,894	152,924	58.75%
YoY %	98.45%	0.78%	-0.02%	0.01%	-0.02%	-0.02%	-	-
Horiz. %	199.90%	100.73%	99.95%	99.97%	99.96%	99.98%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	8.99%	9.00%	9.01%	9.07%	9.07%	9.04%	9.26%	-
YoY %	-0.11%	-0.11%	-0.66%	0.00%	0.33%	-2.38%	-	-
Horiz. %	97.08%	97.19%	97.30%	97.95%	97.95%	97.62%	100.00%	-
ROE	18.30%	18.44%	17.75%	17.05%	17.50%	15.10%	15.84%	-
YoY %	-0.76%	3.89%	4.11%	-2.57%	15.89%	-4.67%	-	-
Horiz. %	115.53%	116.41%	112.06%	107.64%	110.48%	95.33%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	301.20	614.73	644.34	622.07	603.69	589.30	572.84	-34.88%
YoY %	-51.00%	-4.60%	3.58%	3.04%	2.44%	2.87%	-	-
Horiz. %	52.58%	107.31%	112.48%	108.59%	105.39%	102.87%	100.00%	-
EPS	27.08	55.32	58.04	56.44	54.78	53.29	53.07	-36.17%
YoY %	-51.05%	-4.69%	2.83%	3.03%	2.80%	0.41%	-	-
Horiz. %	51.03%	104.24%	109.36%	106.35%	103.22%	100.41%	100.00%	-
DPS	28.75	57.50	100.00	80.00	80.00	75.00	75.00	-47.26%
YoY %	-50.00%	-42.50%	25.00%	0.00%	6.67%	0.00%	-	-
Horiz. %	38.33%	76.67%	133.33%	106.67%	106.67%	100.00%	100.00%	-
NAPS	1.48	3.00	3.27	3.31	3.13	3.53	3.35	-42.02%
YoY %	-50.67%	-8.26%	-1.21%	5.75%	-11.33%	5.37%	-	-
Horiz. %	44.18%	89.55%	97.61%	98.81%	93.43%	105.37%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 152,878
RPS	301.15	307.36	322.10	311.05	301.83	294.69	286.51	3.38%
YoY %	-2.02%	-4.58%	3.55%	3.05%	2.42%	2.86%	-	-
Horiz. %	105.11%	107.28%	112.42%	108.57%	105.35%	102.86%	100.00%	-
EPS	27.07	27.66	29.02	28.22	27.39	26.65	26.54	1.32%
YoY %	-2.13%	-4.69%	2.83%	3.03%	2.78%	0.41%	-	-
Horiz. %	102.00%	104.22%	109.34%	106.33%	103.20%	100.41%	100.00%	-
DPS	28.74	28.75	49.99	40.01	40.01	37.50	37.50	-16.26%
YoY %	-0.03%	-42.49%	24.94%	0.00%	6.69%	0.00%	-	-
Horiz. %	76.64%	76.67%	133.31%	106.69%	106.69%	100.00%	100.00%	-
NAPS	1.4798	1.50	1.6346	1.655	1.5649	1.7652	1.6755	-7.95%
YoY %	-1.35%	-8.23%	-1.23%	5.76%	-11.35%	5.35%	-	-
Horiz. %	88.32%	89.53%	97.56%	98.78%	93.40%	105.35%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	5.50	5.70	5.30	5.05	5.40	5.85	5.50	-
P/RPS	1.83	0.93	0.82	0.81	0.89	0.99	0.96	53.80%
YoY %	96.77%	13.41%	1.23%	-8.99%	-10.10%	3.12%	-	-
Horiz. %	190.63%	96.88%	85.42%	84.38%	92.71%	103.12%	100.00%	-
P/EPS	20.31	10.30	9.13	8.95	9.86	10.98	10.36	56.70%
YoY %	97.18%	12.81%	2.01%	-9.23%	-10.20%	5.98%	-	-
Horiz. %	196.04%	99.42%	88.13%	86.39%	95.17%	105.98%	100.00%	-
EY	4.92	9.71	10.95	11.18	10.14	9.11	9.65	-36.20%
YoY %	-49.33%	-11.32%	-2.06%	10.26%	11.31%	-5.60%	-	-
Horiz. %	50.98%	100.62%	113.47%	115.85%	105.08%	94.40%	100.00%	-
DY	5.23	10.09	18.87	15.84	14.81	12.82	13.64	-47.25%
YoY %	-48.17%	-46.53%	19.13%	6.95%	15.52%	-6.01%	-	-
Horiz. %	38.34%	73.97%	138.34%	116.13%	108.58%	93.99%	100.00%	-
P/NAPS	3.72	1.90	1.62	1.53	1.73	1.66	1.64	72.72%
YoY %	95.79%	17.28%	5.88%	-11.56%	4.22%	1.22%	-	-
Horiz. %	226.83%	115.85%	98.78%	93.29%	105.49%	101.22%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	22/08/05	30/05/05	23/02/05	24/11/04	25/08/04	19/05/04	18/02/04	-
Price	5.35	11.00	5.35	5.40	5.15	5.20	5.50	-
P/RPS	1.78	1.79	0.83	0.87	0.85	0.88	0.96	50.98%
YoY %	-0.56%	115.66%	-4.60%	2.35%	-3.41%	-8.33%	-	-
Horiz. %	185.42%	186.46%	86.46%	90.62%	88.54%	91.67%	100.00%	-
P/EPS	19.76	19.88	9.22	9.57	9.40	9.76	10.36	53.85%
YoY %	-0.60%	115.62%	-3.66%	1.81%	-3.69%	-5.79%	-	-
Horiz. %	190.73%	191.89%	89.00%	92.37%	90.73%	94.21%	100.00%	-
EY	5.06	5.03	10.85	10.45	10.64	10.25	9.65	-35.00%
YoY %	0.60%	-53.64%	3.83%	-1.79%	3.80%	6.22%	-	-
Horiz. %	52.44%	52.12%	112.44%	108.29%	110.26%	106.22%	100.00%	-
DY	5.37	5.23	18.69	14.81	15.53	14.42	13.64	-46.31%
YoY %	2.68%	-72.02%	26.20%	-4.64%	7.70%	5.72%	-	-
Horiz. %	39.37%	38.34%	137.02%	108.58%	113.86%	105.72%	100.00%	-
P/NAPS	3.61	3.67	1.64	1.63	1.65	1.47	1.64	69.29%
YoY %	-1.63%	123.78%	0.61%	-1.21%	12.24%	-10.37%	-	-
Horiz. %	220.12%	223.78%	100.00%	99.39%	100.61%	89.63%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos