[CARLSBG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

25-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 20.21%

YoY- 46.67%

Quarter Report

Q1 2008 Interim Report.pdf

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	960,207	958,746	936,799	933,953	897,510	872,425	884,453	5.60%
YoY %	0.15%	2.34%	0.30%	4.06%	2.88%	-1.36%	-	-
Horiz. %	108.57%	108.40%	105.92%	105.60%	101.48%	98.64%	100.00%	-
PBT	101,291	114,060	117,909	119,070	97,705	74,472	74,063	23.09%
YoY %	-11.19%	-3.26%	-0.98%	21.87%	31.20%	0.55%	-	-
Horiz. %	136.76%	154.00%	159.20%	160.77%	131.92%	100.55%	100.00%	-
Tax	-25,172	-22,941	-23,753	-24,716	-19,212	-14,637	-16,493	32.39%
YoY %	-9.72%	3.42%	3.90%	-28.65%	-31.26%	11.25%	-	-
Horiz. %	152.62%	139.10%	144.02%	149.86%	116.49%	88.75%	100.00%	-
NP	76,119	91,119	94,156	94,354	78,493	59,835	57,570	20.36%
YoY %	-16.46%	-3.23%	-0.21%	20.21%	31.18%	3.93%	-	-
Horiz. %	132.22%	158.28%	163.55%	163.89%	136.34%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,149	91,119	94,156	94,354	78,493	59,835	57,570	20.39%
YoY %	-16.43%	-3.23%	-0.21%	20.21%	31.18%	3.93%	-	-
Horiz. %	132.27%	158.28%	163.55%	163.89%	136.34%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.85%	20.11%	20.15%	20.76%	19.66%	19.65%	22.27%	-
YoY %	23.57%	-0.20%	-2.94%	5.60%	0.05%	-11.76%	-	-
Horiz. %	111.59%	90.30%	90.48%	93.22%	88.28%	88.24%	100.00%	-
Total Cost	884,088	867,627	842,643	839,599	819,017	812,590	826,883	4.53%
YoY %	1.90%	2.96%	0.36%	2.51%	0.79%	-1.73%	-	-
Horiz. %	106.92%	104.93%	101.91%	101.54%	99.05%	98.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,710	470,617	446,114	498,212	470,964	458,593	431,216	6.13%
YoY %	0.23%	5.49%	-10.46%	5.79%	2.70%	6.35%	-	-
Horiz. %	109.39%	109.14%	103.45%	115.54%	109.22%	106.35%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	23,125	91,899	91,899	91,899	91,899	97,967	97,967	-61.63%
YoY %	-74.84%	0.00%	0.00%	0.00%	-6.19%	0.00%	-	-
Horiz. %	23.60%	93.81%	93.81%	93.81%	93.81%	100.00%	100.00%	-
Div Payout %	30.37%	100.86%	97.60%	97.40%	117.08%	163.73%	170.17%	-
YoY %	-69.89%	3.34%	0.21%	-16.81%	-28.49%	-3.78%	-	-
Horiz. %	17.85%	59.27%	57.35%	57.24%	68.80%	96.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	471,710	470,617	446,114	498,212	470,964	458,593	431,216	6.13%
YoY %	0.23%	5.49%	-10.46%	5.79%	2.70%	6.35%	-	-
Horiz. %	109.39%	109.14%	103.45%	115.54%	109.22%	106.35%	100.00%	-
NOSH	306,305	305,595	305,557	305,651	305,820	305,729	305,827	0.10%
YoY %	0.23%	0.01%	-0.03%	-0.06%	0.03%	-0.03%	-	-
Horiz. %	100.16%	99.92%	99.91%	99.94%	100.00%	99.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.93%	9.50%	10.05%	10.10%	8.75%	6.86%	6.51%	-
YoY %	-16.53%	-5.47%	-0.50%	15.43%	27.55%	5.38%	-	-
Horiz. %	121.81%	145.93%	154.38%	155.15%	134.41%	105.38%	100.00%	-
ROE	16.14%	19.36%	21.11%	18.94%	16.67%	13.05%	13.35%	-
YoY %	-16.63%	-8.29%	11.46%	13.62%	27.74%	-2.25%	-	-
Horiz. %	120.90%	145.02%	158.13%	141.87%	124.87%	97.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	313.48	313.73	306.59	305.56	293.48	285.36	289.20	5.49%
YoY %	-0.08%	2.33%	0.34%	4.12%	2.85%	-1.33%	-	-
Horiz. %	108.40%	108.48%	106.01%	105.66%	101.48%	98.67%	100.00%	-
EPS	24.86	29.82	30.81	30.87	25.67	19.57	18.82	20.28%
YoY %	-16.63%	-3.21%	-0.19%	20.26%	31.17%	3.99%	-	-
Horiz. %	132.09%	158.45%	163.71%	164.03%	136.40%	103.99%	100.00%	-
DPS	7.55	30.05	30.05	30.05	30.05	32.05	32.05	-61.68%
YoY %	-74.88%	0.00%	0.00%	0.00%	-6.24%	0.00%	-	-
Horiz. %	23.56%	93.76%	93.76%	93.76%	93.76%	100.00%	100.00%	-
NAPS	1.54	1.54	1.46	1.63	1.54	1.50	1.41	6.02%
YoY %	0.00%	5.48%	-10.43%	5.84%	2.67%	6.38%	-	-
Horiz. %	109.22%	109.22%	103.55%	115.60%	109.22%	106.38%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 305,651
RPS	314.06	313.58	306.41	305.48	293.56	285.35	289.28	5.60%
YoY %	0.15%	2.34%	0.30%	4.06%	2.88%	-1.36%	-	-
Horiz. %	108.57%	108.40%	105.92%	105.60%	101.48%	98.64%	100.00%	-
EPS	24.91	29.80	30.80	30.86	25.67	19.57	18.83	20.40%
YoY %	-16.41%	-3.25%	-0.19%	20.22%	31.17%	3.93%	-	-
Horiz. %	132.29%	158.26%	163.57%	163.89%	136.33%	103.93%	100.00%	-
DPS	7.56	30.06	30.06	30.06	30.06	32.04	32.04	-61.64%
YoY %	-74.85%	0.00%	0.00%	0.00%	-6.18%	0.00%	-	-
Horiz. %	23.60%	93.82%	93.82%	93.82%	93.82%	100.00%	100.00%	-
NAPS	1.5429	1.5393	1.4591	1.6295	1.5404	1.50	1.4104	6.13%
YoY %	0.23%	5.50%	-10.46%	5.78%	2.69%	6.35%	-	-
Horiz. %	109.39%	109.14%	103.45%	115.53%	109.22%	106.35%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.60	3.86	3.88	4.10	4.24	4.64	4.84	-
P/RPS	1.15	1.23	1.27	1.34	1.44	1.63	1.67	-21.93%
YoY %	-6.50%	-3.15%	-5.22%	-6.94%	-11.66%	-2.40%	-	-
Horiz. %	68.86%	73.65%	76.05%	80.24%	86.23%	97.60%	100.00%	-
P/EPS	14.48	12.95	12.59	13.28	16.52	23.71	25.71	-31.68%
YoY %	11.81%	2.86%	-5.20%	-19.61%	-30.32%	-7.78%	-	-
Horiz. %	56.32%	50.37%	48.97%	51.65%	64.26%	92.22%	100.00%	-
EY	6.91	7.72	7.94	7.53	6.05	4.22	3.89	46.41%
YoY %	-10.49%	-2.77%	5.44%	24.46%	43.36%	8.48%	-	-
Horiz. %	177.63%	198.46%	204.11%	193.57%	155.53%	108.48%	100.00%	-
DY	2.10	7.78	7.74	7.33	7.09	6.91	6.62	-53.32%
YoY %	-73.01%	0.52%	5.59%	3.39%	2.60%	4.38%	-	-
Horiz. %	31.72%	117.52%	116.92%	110.73%	107.10%	104.38%	100.00%	-
P/NAPS	2.34	2.51	2.66	2.52	2.75	3.09	3.43	-22.41%
YoY %	-6.77%	-5.64%	5.56%	-8.36%	-11.00%	-9.91%	-	-
Horiz. %	68.22%	73.18%	77.55%	73.47%	80.17%	90.09%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	18/02/09	29/10/08	22/08/08	25/04/08	29/02/08	21/11/07	20/08/07	-
Price	3.80	3.36	3.82	4.36	4.02	4.38	4.86	-
P/RPS	1.21	1.07	1.25	1.43	1.37	1.53	1.68	-19.57%
YoY %	13.08%	-14.40%	-12.59%	4.38%	-10.46%	-8.93%	-	-
Horiz. %	72.02%	63.69%	74.40%	85.12%	81.55%	91.07%	100.00%	-
P/EPS	15.29	11.27	12.40	14.12	15.66	22.38	25.82	-29.36%
YoY %	35.67%	-9.11%	-12.18%	-9.83%	-30.03%	-13.32%	-	-
Horiz. %	59.22%	43.65%	48.02%	54.69%	60.65%	86.68%	100.00%	-
EY	6.54	8.87	8.07	7.08	6.38	4.47	3.87	41.65%
YoY %	-26.27%	9.91%	13.98%	10.97%	42.73%	15.50%	-	-
Horiz. %	168.99%	229.20%	208.53%	182.95%	164.86%	115.50%	100.00%	-
DY	1.99	8.94	7.87	6.89	7.48	7.32	6.59	-54.82%
YoY %	-77.74%	13.60%	14.22%	-7.89%	2.19%	11.08%	-	-
Horiz. %	30.20%	135.66%	119.42%	104.55%	113.51%	111.08%	100.00%	-
P/NAPS	2.47	2.18	2.62	2.67	2.61	2.92	3.45	-19.88%
YoY %	13.30%	-16.79%	-1.87%	2.30%	-10.62%	-15.36%	-	-
Horiz. %	71.59%	63.19%	75.94%	77.39%	75.65%	84.64%	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