[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 28.19%

YoY- -50.95%

Quarter Report

Q2 2007 Interim Report.doc

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	1,425,218	1,005,982	976,846	898,268	988,850	901,584	1,029,678	5.56%
YoY %	41.67%	2.98%	8.75%	-9.16%	9.68%	-12.44%	-	-
Horiz. %	138.41%	97.70%	94.87%	87.24%	96.03%	87.56%	100.00%	-
PBT	179,606	93,000	112,350	71,942	144,662	105,788	123,802	6.39%
YoY %	93.12%	-17.22%	56.17%	-50.27%	36.75%	-14.55%	-	-
Horiz. %	145.08%	75.12%	90.75%	58.11%	116.85%	85.45%	100.00%	-
Tax	-41,220	-23,622	-26,472	-17,390	-33,442	-19,146	-25,284	8.48%
YoY %	-74.50%	10.77%	-52.23%	48.00%	-74.67%	24.28%	-	-
Horiz. %	163.03%	93.43%	104.70%	68.78%	132.27%	75.72%	100.00%	-
NP	138,386	69,378	85,878	54,552	111,220	86,642	98,518	5.82%
YoY %	99.47%	-19.21%	57.42%	-50.95%	28.37%	-12.05%	-	-
Horiz. %	140.47%	70.42%	87.17%	55.37%	112.89%	87.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,320	68,526	85,878	54,552	111,220	86,642	98,518	5.68%
YoY %	100.39%	-20.21%	57.42%	-50.95%	28.37%	-12.05%	-	-
Horiz. %	139.39%	69.56%	87.17%	55.37%	112.89%	87.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.95%	25.40%	23.56%	24.17%	23.12%	18.10%	20.42%	-
YoY %	-9.65%	7.81%	-2.52%	4.54%	27.73%	-11.36%	-	-
Horiz. %	112.39%	124.39%	115.38%	118.36%	113.22%	88.64%	100.00%	-
Total Cost	1,286,832	936,604	890,968	843,716	877,630	814,942	931,160	5.53%
YoY %	37.39%	5.12%	5.60%	-3.86%	7.69%	-12.48%	-	-
Horiz. %	138.20%	100.58%	95.68%	90.61%	94.25%	87.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,087	479,983	446,516	431,156	464,690	452,470	478,524	2.06%
YoY %	12.73%	7.50%	3.56%	-7.22%	2.70%	-5.44%	-	-
Horiz. %	113.07%	100.30%	93.31%	90.10%	97.11%	94.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	489	301	305	305	45,857	45,858	45,864	-53.06%
YoY %	62.46%	-1.31%	0.00%	-99.33%	-0.00%	-0.01%	-	-
Horiz. %	1.07%	0.66%	0.67%	0.67%	99.98%	99.99%	100.00%	-
Div Payout %	0.36%	0.44%	0.36%	0.56%	41.23%	52.93%	46.55%	-
YoY %	-18.18%	22.22%	-35.71%	-98.64%	-22.10%	13.71%	-	-
Horiz. %	0.77%	0.95%	0.77%	1.20%	88.57%	113.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	541,087	479,983	446,516	431,156	464,690	452,470	478,524	2.06%
YoY %	12.73%	7.50%	3.56%	-7.22%	2.70%	-5.44%	-	-
Horiz. %	113.07%	100.30%	93.31%	90.10%	97.11%	94.56%	100.00%	-
NOSH	305,699	301,876	305,833	305,784	305,717	305,723	152,883	12.23%
YoY %	1.27%	-1.29%	0.02%	0.02%	-0.00%	99.97%	-	-
Horiz. %	199.96%	197.46%	200.04%	200.01%	199.97%	199.97%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.71%	6.90%	8.79%	6.07%	11.25%	9.61%	9.57%	-
YoY %	40.72%	-21.50%	44.81%	-46.04%	17.07%	0.42%	-	-
Horiz. %	101.46%	72.10%	91.85%	63.43%	117.55%	100.42%	100.00%	-
ROE	25.38%	14.28%	19.23%	12.65%	23.93%	19.15%	20.59%	-
YoY %	77.73%	-25.74%	52.02%	-47.14%	24.96%	-6.99%	-	-
Horiz. %	123.26%	69.35%	93.39%	61.44%	116.22%	93.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	466.22	333.24	319.40	293.76	323.45	294.90	673.51	-5.94%
YoY %	39.91%	4.33%	8.73%	-9.18%	9.68%	-56.21%	-	-
Horiz. %	69.22%	49.48%	47.42%	43.62%	48.02%	43.79%	100.00%	-
EPS	44.92	22.70	28.08	17.84	36.38	28.34	64.44	-5.83%
YoY %	97.89%	-19.16%	57.40%	-50.96%	28.37%	-56.02%	-	-
Horiz. %	69.71%	35.23%	43.58%	27.68%	56.46%	43.98%	100.00%	-
DPS	0.16	0.10	0.10	0.10	15.00	15.00	30.00	-58.18%
YoY %	60.00%	0.00%	0.00%	-99.33%	0.00%	-50.00%	-	-
Horiz. %	0.53%	0.33%	0.33%	0.33%	50.00%	50.00%	100.00%	-
NAPS	1.77	1.59	1.46	1.41	1.52	1.48	3.13	-9.05%
YoY %	11.32%	8.90%	3.55%	-7.24%	2.70%	-52.72%	-	-
Horiz. %	56.55%	50.80%	46.65%	45.05%	48.56%	47.28%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 305,827
RPS	466.14	329.02	319.49	293.79	323.42	294.88	336.77	5.56%
YoY %	41.68%	2.98%	8.75%	-9.16%	9.68%	-12.44%	-	-
Horiz. %	138.41%	97.70%	94.87%	87.24%	96.04%	87.56%	100.00%	-
EPS	44.91	22.41	28.09	17.84	36.38	28.34	32.22	5.68%
YoY %	100.40%	-20.22%	57.46%	-50.96%	28.37%	-12.04%	-	-
Horiz. %	139.39%	69.55%	87.18%	55.37%	112.91%	87.96%	100.00%	-
DPS	0.16	0.10	0.10	0.10	15.00	15.00	15.00	-53.06%
YoY %	60.00%	0.00%	0.00%	-99.33%	0.00%	0.00%	-	-
Horiz. %	1.07%	0.67%	0.67%	0.67%	100.00%	100.00%	100.00%	-
NAPS	1.7697	1.5699	1.4604	1.4102	1.5198	1.4799	1.5651	2.06%
YoY %	12.73%	7.50%	3.56%	-7.21%	2.70%	-5.44%	-	-
Horiz. %	113.07%	100.31%	93.31%	90.10%	97.11%	94.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	5.00	3.78	3.88	4.84	5.00	5.50	5.40	-
P/RPS	1.07	1.13	1.21	1.65	1.55	1.87	0.80	4.96%
YoY %	-5.31%	-6.61%	-26.67%	6.45%	-17.11%	133.75%	-	-
Horiz. %	133.75%	141.25%	151.25%	206.25%	193.75%	233.75%	100.00%	-
P/EPS	11.13	16.65	13.82	27.13	13.74	19.41	8.38	4.84%
YoY %	-33.15%	20.48%	-49.06%	97.45%	-29.21%	131.62%	-	-
Horiz. %	132.82%	198.69%	164.92%	323.75%	163.96%	231.62%	100.00%	-
EY	8.98	6.01	7.24	3.69	7.28	5.15	11.93	-4.62%
YoY %	49.42%	-16.99%	96.21%	-49.31%	41.36%	-56.83%	-	-
Horiz. %	75.27%	50.38%	60.69%	30.93%	61.02%	43.17%	100.00%	-
DY	0.03	0.03	0.03	0.02	3.00	2.73	5.56	-58.10%
YoY %	0.00%	0.00%	50.00%	-99.33%	9.89%	-50.90%	-	-
Horiz. %	0.54%	0.54%	0.54%	0.36%	53.96%	49.10%	100.00%	-
P/NAPS	2.82	2.38	2.66	3.43	3.29	3.72	1.73	8.48%
YoY %	18.49%	-10.53%	-22.45%	4.26%	-11.56%	115.03%	-	-
Horiz. %	163.01%	137.57%	153.76%	198.27%	190.17%	215.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	27/08/09	22/08/08	20/08/07	30/08/06	22/08/05	25/08/04	-
Price	5.20	4.33	3.82	4.86	5.00	5.35	5.15	-
P/RPS	1.12	1.30	1.20	1.65	1.55	1.81	0.76	6.67%
YoY %	-13.85%	8.33%	-27.27%	6.45%	-14.36%	138.16%	-	-
Horiz. %	147.37%	171.05%	157.89%	217.11%	203.95%	238.16%	100.00%	-
P/EPS	11.58	19.07	13.60	27.24	13.74	18.88	7.99	6.37%
YoY %	-39.28%	40.22%	-50.07%	98.25%	-27.22%	136.30%	-	-
Horiz. %	144.93%	238.67%	170.21%	340.93%	171.96%	236.30%	100.00%	-
EY	8.64	5.24	7.35	3.67	7.28	5.30	12.51	-5.97%
YoY %	64.89%	-28.71%	100.27%	-49.59%	37.36%	-57.63%	-	-
Horiz. %	69.06%	41.89%	58.75%	29.34%	58.19%	42.37%	100.00%	-
DY	0.03	0.02	0.03	0.02	3.00	2.80	5.83	-58.43%
YoY %	50.00%	-33.33%	50.00%	-99.33%	7.14%	-51.97%	-	-
Horiz. %	0.51%	0.34%	0.51%	0.34%	51.46%	48.03%	100.00%	-
P/NAPS	2.94	2.72	2.62	3.45	3.29	3.61	1.65	10.10%
YoY %	8.09%	3.82%	-24.06%	4.86%	-8.86%	118.79%	-	-
Horiz. %	178.18%	164.85%	158.79%	209.09%	199.39%	218.79%	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