[CARLSBG] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

31-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -25.12%

YoY- -33.71%

Quarter Report

Q1 2007 Interim Report.doc

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	897,510	872,425	884,453	919,092	929,744	913,779	910,863	-0.97%
YoY %	2.88%	-1.36%	-3.77%	-1.15%	1.75%	0.32%	-	-
Horiz. %	98.53%	95.78%	97.10%	100.90%	102.07%	100.32%	100.00%	-
PBT	97,705	74,472	74,063	82,712	110,423	126,327	131,837	-18.06%
YoY %	31.20%	0.55%	-10.46%	-25.10%	-12.59%	-4.18%	-	-
Horiz. %	74.11%	56.49%	56.18%	62.74%	83.76%	95.82%	100.00%	-
Tax	-19,212	-14,637	-16,493	-18,383	-24,519	-31,310	-30,872	-27.04%
YoY %	-31.26%	11.25%	10.28%	25.03%	21.69%	-1.42%	-	-
Horiz. %	62.23%	47.41%	53.42%	59.55%	79.42%	101.42%	100.00%	-
NP	78,493	59,835	57,570	64,329	85,904	95,017	100,965	-15.41%
YoY %	31.18%	3.93%	-10.51%	-25.12%	-9.59%	-5.89%	-	-
Horiz. %	77.74%	59.26%	57.02%	63.71%	85.08%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,493	59,835	57,570	64,329	85,904	95,017	100,965	-15.41%
YoY %	31.18%	3.93%	-10.51%	-25.12%	-9.59%	-5.89%	-	-
Horiz. %	77.74%	59.26%	57.02%	63.71%	85.08%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.66%	19.65%	22.27%	22.23%	22.20%	24.78%	23.42%	-
YoY %	0.05%	-11.76%	0.18%	0.14%	-10.41%	5.81%	-	-
Horiz. %	83.95%	83.90%	95.09%	94.92%	94.79%	105.81%	100.00%	-
Total Cost	819,017	812,590	826,883	854,763	843,840	818,762	809,898	0.74%
YoY %	0.79%	-1.73%	-3.26%	1.29%	3.06%	1.09%	-	-
Horiz. %	101.13%	100.33%	102.10%	105.54%	104.19%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	470,964	458,593	431,216	486,092	476,845	489,114	464,861	0.87%
YoY %	2.70%	6.35%	-11.29%	1.94%	-2.51%	5.22%	-	-
Horiz. %	101.31%	98.65%	92.76%	104.57%	102.58%	105.22%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	91,899	97,967	97,967	120,751	120,751	91,970	91,970	-0.05%
YoY %	-6.19%	0.00%	-18.87%	0.00%	31.29%	0.00%	-	-
Horiz. %	99.92%	106.52%	106.52%	131.29%	131.29%	100.00%	100.00%	-
Div Payout %	117.08%	163.73%	170.17%	187.71%	140.57%	96.79%	91.09%	-
YoY %	-28.49%	-3.78%	-9.34%	33.53%	45.23%	6.26%	-	-
Horiz. %	128.53%	179.75%	186.82%	206.07%	154.32%	106.26%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	470,964	458,593	431,216	486,092	476,845	489,114	464,861	0.87%
YoY %	2.70%	6.35%	-11.29%	1.94%	-2.51%	5.22%	-	-
Horiz. %	101.31%	98.65%	92.76%	104.57%	102.58%	105.22%	100.00%	-
NOSH	305,820	305,729	305,827	305,718	305,670	305,696	305,830	-0.00%
YoY %	0.03%	-0.03%	0.04%	0.02%	-0.01%	-0.04%	-	-
Horiz. %	100.00%	99.97%	100.00%	99.96%	99.95%	99.96%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	8.75%	6.86%	6.51%	7.00%	9.24%	10.40%	11.08%	-
YoY %	27.55%	5.38%	-7.00%	-24.24%	-11.15%	-6.14%	-	-
Horiz. %	78.97%	61.91%	58.75%	63.18%	83.39%	93.86%	100.00%	-
ROE	16.67%	13.05%	13.35%	13.23%	18.02%	19.43%	21.72%	-
YoY %	27.74%	-2.25%	0.91%	-26.58%	-7.26%	-10.54%	-	-
Horiz. %	76.75%	60.08%	61.46%	60.91%	82.97%	89.46%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	293.48	285.36	289.20	300.63	304.17	298.92	297.83	-0.97%
YoY %	2.85%	-1.33%	-3.80%	-1.16%	1.76%	0.37%	-	-
Horiz. %	98.54%	95.81%	97.10%	100.94%	102.13%	100.37%	100.00%	-
EPS	25.67	19.57	18.82	21.04	28.10	31.08	33.01	-15.39%
YoY %	31.17%	3.99%	-10.55%	-25.12%	-9.59%	-5.85%	-	-
Horiz. %	77.76%	59.29%	57.01%	63.74%	85.13%	94.15%	100.00%	-
DPS	30.05	32.05	32.05	39.50	39.50	30.08	30.08	-0.06%
YoY %	-6.24%	0.00%	-18.86%	0.00%	31.32%	0.00%	-	-
Horiz. %	99.90%	106.55%	106.55%	131.32%	131.32%	100.00%	100.00%	-
NAPS	1.54	1.50	1.41	1.59	1.56	1.60	1.52	0.87%
YoY %	2.67%	6.38%	-11.32%	1.92%	-2.50%	5.26%	-	-
Horiz. %	101.32%	98.68%	92.76%	104.61%	102.63%	105.26%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 305,718
RPS	293.55	285.34	289.28	300.60	304.09	298.87	297.91	-0.97%
YoY %	2.88%	-1.36%	-3.77%	-1.15%	1.75%	0.32%	-	-
Horiz. %	98.54%	95.78%	97.10%	100.90%	102.07%	100.32%	100.00%	-
EPS	25.67	19.57	18.83	21.04	28.10	31.08	33.02	-15.41%
YoY %	31.17%	3.93%	-10.50%	-25.12%	-9.59%	-5.88%	-	-
Horiz. %	77.74%	59.27%	57.03%	63.72%	85.10%	94.12%	100.00%	-
DPS	30.06	32.04	32.04	39.49	39.49	30.08	30.08	-0.04%
YoY %	-6.18%	0.00%	-18.87%	0.00%	31.28%	0.00%	-	-
Horiz. %	99.93%	106.52%	106.52%	131.28%	131.28%	100.00%	100.00%	-
NAPS	1.5404	1.4999	1.4104	1.5898	1.5596	1.5997	1.5204	0.87%
YoY %	2.70%	6.35%	-11.28%	1.94%	-2.51%	5.22%	-	-
Horiz. %	101.32%	98.65%	92.77%	104.56%	102.58%	105.22%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	4.24	4.64	4.84	5.40	5.10	5.00	5.00	-
P/RPS	1.44	1.63	1.67	1.80	1.68	1.67	1.68	-9.74%
YoY %	-11.66%	-2.40%	-7.22%	7.14%	0.60%	-0.60%	-	-
Horiz. %	85.71%	97.02%	99.40%	107.14%	100.00%	99.40%	100.00%	-
P/EPS	16.52	23.71	25.71	25.66	18.15	16.09	15.15	5.92%
YoY %	-30.32%	-7.78%	0.19%	41.38%	12.80%	6.20%	-	-
Horiz. %	109.04%	156.50%	169.70%	169.37%	119.80%	106.20%	100.00%	-
EY	6.05	4.22	3.89	3.90	5.51	6.22	6.60	-5.62%
YoY %	43.36%	8.48%	-0.26%	-29.22%	-11.41%	-5.76%	-	-
Horiz. %	91.67%	63.94%	58.94%	59.09%	83.48%	94.24%	100.00%	-
DY	7.09	6.91	6.62	7.31	7.75	6.02	6.02	11.49%
YoY %	2.60%	4.38%	-9.44%	-5.68%	28.74%	0.00%	-	-
Horiz. %	117.77%	114.78%	109.97%	121.43%	128.74%	100.00%	100.00%	-
P/NAPS	2.75	3.09	3.43	3.40	3.27	3.13	3.29	-11.23%
YoY %	-11.00%	-9.91%	0.88%	3.98%	4.47%	-4.86%	-	-
Horiz. %	83.59%	93.92%	104.26%	103.34%	99.39%	95.14%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	21/11/07	20/08/07	31/05/07	23/02/07	24/11/06	30/08/06	-
Price	4.02	4.38	4.86	4.98	5.50	5.20	5.00	-
P/RPS	1.37	1.53	1.68	1.66	1.81	1.74	1.68	-12.68%
YoY %	-10.46%	-8.93%	1.20%	-8.29%	4.02%	3.57%	-	-
Horiz. %	81.55%	91.07%	100.00%	98.81%	107.74%	103.57%	100.00%	-
P/EPS	15.66	22.38	25.82	23.67	19.57	16.73	15.15	2.22%
YoY %	-30.03%	-13.32%	9.08%	20.95%	16.98%	10.43%	-	-
Horiz. %	103.37%	147.72%	170.43%	156.24%	129.17%	110.43%	100.00%	-
EY	6.38	4.47	3.87	4.23	5.11	5.98	6.60	-2.22%
YoY %	42.73%	15.50%	-8.51%	-17.22%	-14.55%	-9.39%	-	-
Horiz. %	96.67%	67.73%	58.64%	64.09%	77.42%	90.61%	100.00%	-
DY	7.48	7.32	6.59	7.93	7.18	5.78	6.02	15.53%
YoY %	2.19%	11.08%	-16.90%	10.45%	24.22%	-3.99%	-	-
Horiz. %	124.25%	121.59%	109.47%	131.73%	119.27%	96.01%	100.00%	-
P/NAPS	2.61	2.92	3.45	3.13	3.53	3.25	3.29	-14.26%
YoY %	-10.62%	-15.36%	10.22%	-11.33%	8.62%	-1.22%	-	-
Horiz. %	79.33%	88.75%	104.86%	95.14%	107.29%	98.78%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 12:20:00

EMA 5

10 Mins

BUY

2024-06-25 12:05:00

ADX

5 Mins

SELL

2024-06-25 12:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 11:40:00

ADX

5 Mins

BUY

2024-06-25 11:30:00

EMA 5

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

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