[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -19.9%

YoY- -20.21%

Quarter Report

Q2_2009_Interim_Report1.pdf

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,674,886	1,505,454	1,425,218	1,005,982	976,846	898,268	988,850	9.17%
YoY %	11.25%	5.63%	41.67%	2.98%	8.75%	-9.16%	-	-
Horiz. %	169.38%	152.24%	144.13%	101.73%	98.79%	90.84%	100.00%	-
PBT	234,070	210,494	179,606	93,000	112,350	71,942	144,662	8.34%
YoY %	11.20%	17.20%	93.12%	-17.22%	56.17%	-50.27%	-	-
Horiz. %	161.80%	145.51%	124.16%	64.29%	77.66%	49.73%	100.00%	-
Tax	-51,674	-49,248	-41,220	-23,622	-26,472	-17,390	-33,442	7.51%
YoY %	-4.93%	-19.48%	-74.50%	10.77%	-52.23%	48.00%	-	-
Horiz. %	154.52%	147.26%	123.26%	70.64%	79.16%	52.00%	100.00%	-
NP	182,396	161,246	138,386	69,378	85,878	54,552	111,220	8.58%
YoY %	13.12%	16.52%	99.47%	-19.21%	57.42%	-50.95%	-	-
Horiz. %	164.00%	144.98%	124.43%	62.38%	77.21%	49.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,212	159,926	137,320	68,526	85,878	54,552	111,220	8.36%
YoY %	12.68%	16.46%	100.39%	-20.21%	57.42%	-50.95%	-	-
Horiz. %	162.03%	143.79%	123.47%	61.61%	77.21%	49.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	23.40%	22.95%	25.40%	23.56%	24.17%	23.12%	-
YoY %	-5.64%	1.96%	-9.65%	7.81%	-2.52%	4.54%	-	-
Horiz. %	95.50%	101.21%	99.26%	109.86%	101.90%	104.54%	100.00%	-
Total Cost	1,492,490	1,344,208	1,286,832	936,604	890,968	843,716	877,630	9.24%
YoY %	11.03%	4.46%	37.39%	5.12%	5.60%	-3.86%	-	-
Horiz. %	170.06%	153.16%	146.63%	106.72%	101.52%	96.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,138	556,530	541,087	479,983	446,516	431,156	464,690	-11.69%
YoY %	-60.44%	2.85%	12.73%	7.50%	3.56%	-7.22%	-	-
Horiz. %	47.37%	119.76%	116.44%	103.29%	96.09%	92.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	305	305	489	301	305	305	45,857	-56.60%
YoY %	0.00%	-37.63%	62.46%	-1.31%	0.00%	-99.33%	-	-
Horiz. %	0.67%	0.67%	1.07%	0.66%	0.67%	0.67%	100.00%	-
Div Payout %	0.17%	0.19%	0.36%	0.44%	0.36%	0.56%	41.23%	-
YoY %	-10.53%	-47.22%	-18.18%	22.22%	-35.71%	-98.64%	-	-
Horiz. %	0.41%	0.46%	0.87%	1.07%	0.87%	1.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	220,138	556,530	541,087	479,983	446,516	431,156	464,690	-11.69%
YoY %	-60.44%	2.85%	12.73%	7.50%	3.56%	-7.22%	-	-
Horiz. %	47.37%	119.76%	116.44%	103.29%	96.09%	92.78%	100.00%	-
NOSH	305,748	305,785	305,699	301,876	305,833	305,784	305,717	0.00%
YoY %	-0.01%	0.03%	1.27%	-1.29%	0.02%	0.02%	-	-
Horiz. %	100.01%	100.02%	99.99%	98.74%	100.04%	100.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.89%	10.71%	9.71%	6.90%	8.79%	6.07%	11.25%	-
YoY %	1.68%	10.30%	40.72%	-21.50%	44.81%	-46.04%	-	-
Horiz. %	96.80%	95.20%	86.31%	61.33%	78.13%	53.96%	100.00%	-
ROE	81.86%	28.74%	25.38%	14.28%	19.23%	12.65%	23.93%	-
YoY %	184.83%	13.24%	77.73%	-25.74%	52.02%	-47.14%	-	-
Horiz. %	342.08%	120.10%	106.06%	59.67%	80.36%	52.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	547.80	492.32	466.22	333.24	319.40	293.76	323.45	9.16%
YoY %	11.27%	5.60%	39.91%	4.33%	8.73%	-9.18%	-	-
Horiz. %	169.36%	152.21%	144.14%	103.03%	98.75%	90.82%	100.00%	-
EPS	58.94	52.30	44.92	22.70	28.08	17.84	36.38	8.36%
YoY %	12.70%	16.43%	97.89%	-19.16%	57.40%	-50.96%	-	-
Horiz. %	162.01%	143.76%	123.47%	62.40%	77.19%	49.04%	100.00%	-
DPS	0.10	0.10	0.16	0.10	0.10	0.10	15.00	-56.58%
YoY %	0.00%	-37.50%	60.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	0.67%	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	-
NAPS	0.72	1.82	1.77	1.59	1.46	1.41	1.52	-11.69%
YoY %	-60.44%	2.82%	11.32%	8.90%	3.55%	-7.24%	-	-
Horiz. %	47.37%	119.74%	116.45%	104.61%	96.05%	92.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 300,817
RPS	547.82	492.40	466.16	329.03	319.50	293.80	323.43	9.17%
YoY %	11.26%	5.63%	41.68%	2.98%	8.75%	-9.16%	-	-
Horiz. %	169.38%	152.24%	144.13%	101.73%	98.78%	90.84%	100.00%	-
EPS	58.94	52.31	44.91	22.41	28.09	17.84	36.38	8.36%
YoY %	12.67%	16.48%	100.40%	-20.22%	57.46%	-50.96%	-	-
Horiz. %	162.01%	143.79%	123.45%	61.60%	77.21%	49.04%	100.00%	-
DPS	0.10	0.10	0.16	0.10	0.10	0.10	15.00	-56.58%
YoY %	0.00%	-37.50%	60.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	0.67%	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	-
NAPS	0.72	1.8203	1.7698	1.5699	1.4605	1.4102	1.5199	-11.69%
YoY %	-60.45%	2.85%	12.73%	7.49%	3.57%	-7.22%	-	-
Horiz. %	47.37%	119.76%	116.44%	103.29%	96.09%	92.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	12.04	7.26	5.00	3.78	3.88	4.84	5.00	-
P/RPS	2.20	1.47	1.07	1.13	1.21	1.65	1.55	6.00%
YoY %	49.66%	37.38%	-5.31%	-6.61%	-26.67%	6.45%	-	-
Horiz. %	141.94%	94.84%	69.03%	72.90%	78.06%	106.45%	100.00%	-
P/EPS	20.43	13.88	11.13	16.65	13.82	27.13	13.74	6.82%
YoY %	47.19%	24.71%	-33.15%	20.48%	-49.06%	97.45%	-	-
Horiz. %	148.69%	101.02%	81.00%	121.18%	100.58%	197.45%	100.00%	-
EY	4.90	7.20	8.98	6.01	7.24	3.69	7.28	-6.37%
YoY %	-31.94%	-19.82%	49.42%	-16.99%	96.21%	-49.31%	-	-
Horiz. %	67.31%	98.90%	123.35%	82.55%	99.45%	50.69%	100.00%	-
DY	0.01	0.01	0.03	0.03	0.03	0.02	3.00	-61.31%
YoY %	0.00%	-66.67%	0.00%	0.00%	50.00%	-99.33%	-	-
Horiz. %	0.33%	0.33%	1.00%	1.00%	1.00%	0.67%	100.00%	-
P/NAPS	16.72	3.99	2.82	2.38	2.66	3.43	3.29	31.08%
YoY %	319.05%	41.49%	18.49%	-10.53%	-22.45%	4.26%	-	-
Horiz. %	508.21%	121.28%	85.71%	72.34%	80.85%	104.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	25/08/11	18/08/10	27/08/09	22/08/08	20/08/07	30/08/06	-
Price	12.30	6.85	5.20	4.33	3.82	4.86	5.00	-
P/RPS	2.25	1.39	1.12	1.30	1.20	1.65	1.55	6.40%
YoY %	61.87%	24.11%	-13.85%	8.33%	-27.27%	6.45%	-	-
Horiz. %	145.16%	89.68%	72.26%	83.87%	77.42%	106.45%	100.00%	-
P/EPS	20.87	13.10	11.58	19.07	13.60	27.24	13.74	7.20%
YoY %	59.31%	13.13%	-39.28%	40.22%	-50.07%	98.25%	-	-
Horiz. %	151.89%	95.34%	84.28%	138.79%	98.98%	198.25%	100.00%	-
EY	4.79	7.64	8.64	5.24	7.35	3.67	7.28	-6.73%
YoY %	-37.30%	-11.57%	64.89%	-28.71%	100.27%	-49.59%	-	-
Horiz. %	65.80%	104.95%	118.68%	71.98%	100.96%	50.41%	100.00%	-
DY	0.01	0.01	0.03	0.02	0.03	0.02	3.00	-61.31%
YoY %	0.00%	-66.67%	50.00%	-33.33%	50.00%	-99.33%	-	-
Horiz. %	0.33%	0.33%	1.00%	0.67%	1.00%	0.67%	100.00%	-
P/NAPS	17.08	3.76	2.94	2.72	2.62	3.45	3.29	31.55%
YoY %	354.26%	27.89%	8.09%	3.82%	-24.06%	4.86%	-	-
Horiz. %	519.15%	114.29%	89.36%	82.67%	79.64%	104.86%	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