[CARLSBG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

23-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -9.59%

YoY- -3.13%

Quarter Report

Q4 2006 Interim Report.doc

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	872,425	884,453	919,092	929,744	913,779	910,863	876,199	-0.28%
YoY %	-1.36%	-3.77%	-1.15%	1.75%	0.32%	3.96%	-	-
Horiz. %	99.57%	100.94%	104.90%	106.11%	104.29%	103.96%	100.00%	-
PBT	74,472	74,063	82,712	110,423	126,327	131,837	123,034	-28.42%
YoY %	0.55%	-10.46%	-25.10%	-12.59%	-4.18%	7.15%	-	-
Horiz. %	60.53%	60.20%	67.23%	89.75%	102.68%	107.15%	100.00%	-
Tax	-14,637	-16,493	-18,383	-24,519	-31,310	-30,872	-25,992	-31.78%
YoY %	11.25%	10.28%	25.03%	21.69%	-1.42%	-18.78%	-	-
Horiz. %	56.31%	63.45%	70.73%	94.33%	120.46%	118.78%	100.00%	-
NP	59,835	57,570	64,329	85,904	95,017	100,965	97,042	-27.53%
YoY %	3.93%	-10.51%	-25.12%	-9.59%	-5.89%	4.04%	-	-
Horiz. %	61.66%	59.32%	66.29%	88.52%	97.91%	104.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,835	57,570	64,329	85,904	95,017	100,965	97,042	-27.53%
YoY %	3.93%	-10.51%	-25.12%	-9.59%	-5.89%	4.04%	-	-
Horiz. %	61.66%	59.32%	66.29%	88.52%	97.91%	104.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.65%	22.27%	22.23%	22.20%	24.78%	23.42%	21.13%	-
YoY %	-11.76%	0.18%	0.14%	-10.41%	5.81%	10.84%	-	-
Horiz. %	93.00%	105.40%	105.21%	105.06%	117.27%	110.84%	100.00%	-
Total Cost	812,590	826,883	854,763	843,840	818,762	809,898	779,157	2.83%
YoY %	-1.73%	-3.26%	1.29%	3.06%	1.09%	3.95%	-	-
Horiz. %	104.29%	106.13%	109.70%	108.30%	105.08%	103.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,593	431,216	486,092	476,845	489,114	464,861	510,411	-6.88%
YoY %	6.35%	-11.29%	1.94%	-2.51%	5.22%	-8.92%	-	-
Horiz. %	89.85%	84.48%	95.24%	93.42%	95.83%	91.08%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	97,967	97,967	120,751	120,751	91,970	91,970	114,653	-9.94%
YoY %	0.00%	-18.87%	0.00%	31.29%	0.00%	-19.78%	-	-
Horiz. %	85.45%	85.45%	105.32%	105.32%	80.22%	80.22%	100.00%	-
Div Payout %	163.73%	170.17%	187.71%	140.57%	96.79%	91.09%	118.15%	-
YoY %	-3.78%	-9.34%	33.53%	45.23%	6.26%	-22.90%	-	-
Horiz. %	138.58%	144.03%	158.87%	118.98%	81.92%	77.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	458,593	431,216	486,092	476,845	489,114	464,861	510,411	-6.88%
YoY %	6.35%	-11.29%	1.94%	-2.51%	5.22%	-8.92%	-	-
Horiz. %	89.85%	84.48%	95.24%	93.42%	95.83%	91.08%	100.00%	-
NOSH	305,729	305,827	305,718	305,670	305,696	305,830	305,635	0.02%
YoY %	-0.03%	0.04%	0.02%	-0.01%	-0.04%	0.06%	-	-
Horiz. %	100.03%	100.06%	100.03%	100.01%	100.02%	100.06%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	6.86%	6.51%	7.00%	9.24%	10.40%	11.08%	11.08%	-
YoY %	5.38%	-7.00%	-24.24%	-11.15%	-6.14%	0.00%	-	-
Horiz. %	61.91%	58.75%	63.18%	83.39%	93.86%	100.00%	100.00%	-
ROE	13.05%	13.35%	13.23%	18.02%	19.43%	21.72%	19.01%	-
YoY %	-2.25%	0.91%	-26.58%	-7.26%	-10.54%	14.26%	-	-
Horiz. %	68.65%	70.23%	69.59%	94.79%	102.21%	114.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	285.36	289.20	300.63	304.17	298.92	297.83	286.68	-0.30%
YoY %	-1.33%	-3.80%	-1.16%	1.76%	0.37%	3.89%	-	-
Horiz. %	99.54%	100.88%	104.87%	106.10%	104.27%	103.89%	100.00%	-
EPS	19.57	18.82	21.04	28.10	31.08	33.01	31.75	-27.55%
YoY %	3.99%	-10.55%	-25.12%	-9.59%	-5.85%	3.97%	-	-
Horiz. %	61.64%	59.28%	66.27%	88.50%	97.89%	103.97%	100.00%	-
DPS	32.05	32.05	39.50	39.50	30.08	30.08	37.50	-9.93%
YoY %	0.00%	-18.86%	0.00%	31.32%	0.00%	-19.79%	-	-
Horiz. %	85.47%	85.47%	105.33%	105.33%	80.21%	80.21%	100.00%	-
NAPS	1.50	1.41	1.59	1.56	1.60	1.52	1.67	-6.90%
YoY %	6.38%	-11.32%	1.92%	-2.50%	5.26%	-8.98%	-	-
Horiz. %	89.82%	84.43%	95.21%	93.41%	95.81%	91.02%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 305,670
RPS	285.34	289.28	300.60	304.09	298.87	297.91	286.58	-0.28%
YoY %	-1.36%	-3.77%	-1.15%	1.75%	0.32%	3.95%	-	-
Horiz. %	99.57%	100.94%	104.89%	106.11%	104.29%	103.95%	100.00%	-
EPS	19.57	18.83	21.04	28.10	31.08	33.02	31.74	-27.53%
YoY %	3.93%	-10.50%	-25.12%	-9.59%	-5.88%	4.03%	-	-
Horiz. %	61.66%	59.33%	66.29%	88.53%	97.92%	104.03%	100.00%	-
DPS	32.04	32.04	39.49	39.49	30.08	30.08	37.50	-9.95%
YoY %	0.00%	-18.87%	0.00%	31.28%	0.00%	-19.79%	-	-
Horiz. %	85.44%	85.44%	105.31%	105.31%	80.21%	80.21%	100.00%	-
NAPS	1.4999	1.4104	1.5898	1.5596	1.5997	1.5204	1.6694	-6.88%
YoY %	6.35%	-11.28%	1.94%	-2.51%	5.22%	-8.93%	-	-
Horiz. %	89.85%	84.49%	95.23%	93.42%	95.82%	91.07%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	4.64	4.84	5.40	5.10	5.00	5.00	5.30	-
P/RPS	1.63	1.67	1.80	1.68	1.67	1.68	1.85	-8.08%
YoY %	-2.40%	-7.22%	7.14%	0.60%	-0.60%	-9.19%	-	-
Horiz. %	88.11%	90.27%	97.30%	90.81%	90.27%	90.81%	100.00%	-
P/EPS	23.71	25.71	25.66	18.15	16.09	15.15	16.69	26.34%
YoY %	-7.78%	0.19%	41.38%	12.80%	6.20%	-9.23%	-	-
Horiz. %	142.06%	154.04%	153.74%	108.75%	96.41%	90.77%	100.00%	-
EY	4.22	3.89	3.90	5.51	6.22	6.60	5.99	-20.80%
YoY %	8.48%	-0.26%	-29.22%	-11.41%	-5.76%	10.18%	-	-
Horiz. %	70.45%	64.94%	65.11%	91.99%	103.84%	110.18%	100.00%	-
DY	6.91	6.62	7.31	7.75	6.02	6.02	7.08	-1.60%
YoY %	4.38%	-9.44%	-5.68%	28.74%	0.00%	-14.97%	-	-
Horiz. %	97.60%	93.50%	103.25%	109.46%	85.03%	85.03%	100.00%	-
P/NAPS	3.09	3.43	3.40	3.27	3.13	3.29	3.17	-1.68%
YoY %	-9.91%	0.88%	3.98%	4.47%	-4.86%	3.79%	-	-
Horiz. %	97.48%	108.20%	107.26%	103.15%	98.74%	103.79%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	20/08/07	31/05/07	23/02/07	24/11/06	30/08/06	22/05/06	-
Price	4.38	4.86	4.98	5.50	5.20	5.00	4.98	-
P/RPS	1.53	1.68	1.66	1.81	1.74	1.68	1.74	-8.20%
YoY %	-8.93%	1.20%	-8.29%	4.02%	3.57%	-3.45%	-	-
Horiz. %	87.93%	96.55%	95.40%	104.02%	100.00%	96.55%	100.00%	-
P/EPS	22.38	25.82	23.67	19.57	16.73	15.15	15.68	26.74%
YoY %	-13.32%	9.08%	20.95%	16.98%	10.43%	-3.38%	-	-
Horiz. %	142.73%	164.67%	150.96%	124.81%	106.70%	96.62%	100.00%	-
EY	4.47	3.87	4.23	5.11	5.98	6.60	6.38	-21.09%
YoY %	15.50%	-8.51%	-17.22%	-14.55%	-9.39%	3.45%	-	-
Horiz. %	70.06%	60.66%	66.30%	80.09%	93.73%	103.45%	100.00%	-
DY	7.32	6.59	7.93	7.18	5.78	6.02	7.53	-1.86%
YoY %	11.08%	-16.90%	10.45%	24.22%	-3.99%	-20.05%	-	-
Horiz. %	97.21%	87.52%	105.31%	95.35%	76.76%	79.95%	100.00%	-
P/NAPS	2.92	3.45	3.13	3.53	3.25	3.29	2.98	-1.34%
YoY %	-15.36%	10.22%	-11.33%	8.62%	-1.22%	10.40%	-	-
Horiz. %	97.99%	115.77%	105.03%	118.46%	109.06%	110.40%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:30:00

EMA 5

30 Mins

SELL

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 16:25:00

EMA 5

5 Mins

SELL

2024-06-28 16:05:00

EMA 5

5 Mins

BUY

2024-06-28 16:00:00

EMA 5

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

764

MPI

MALAYSIAN PACIFIC INDUSTRIES

704

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

691

YTLPOWR

YTL POWER INTERNATIONAL BHD

585

MYEG

MY E.G. SERVICES BHD

558

GENTING

GENTING BHD

545

NOTION

NOTION VTEC BHD

506

SAPNRG

SAPURA ENERGY BERHAD

490

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More