[CARLSBG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

26-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 9.04%

YoY- -15.76%

Quarter Report

Q3 2009 Interim Report (2).pdf

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	1,664,381	1,539,184	1,389,468	993,449	1,006,685	925,064	1,001,462	8.82%
YoY %	8.13%	10.78%	39.86%	-1.31%	8.82%	-7.63%	-	-
Horiz. %	166.20%	153.69%	138.74%	99.20%	100.52%	92.37%	100.00%	-
PBT	261,981	232,204	182,170	100,996	116,048	94,241	142,176	10.71%
YoY %	12.82%	27.47%	80.37%	-12.97%	23.14%	-33.72%	-	-
Horiz. %	184.27%	163.32%	128.13%	71.04%	81.62%	66.28%	100.00%	-
Tax	-57,993	-59,392	-44,345	-25,814	-27,340	-22,368	-35,544	8.49%
YoY %	2.36%	-33.93%	-71.79%	5.58%	-22.23%	37.07%	-	-
Horiz. %	163.16%	167.09%	124.76%	72.63%	76.92%	62.93%	100.00%	-
NP	203,988	172,812	137,825	75,181	88,708	71,873	106,632	11.40%
YoY %	18.04%	25.39%	83.32%	-15.25%	23.42%	-32.60%	-	-
Horiz. %	191.30%	162.06%	129.25%	70.51%	83.19%	67.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,550	171,748	136,996	74,724	88,708	71,873	106,632	11.18%
YoY %	17.35%	25.37%	83.34%	-15.76%	23.42%	-32.60%	-	-
Horiz. %	189.01%	161.07%	128.48%	70.08%	83.19%	67.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	25.58%	24.34%	25.56%	23.56%	23.73%	25.00%	-
YoY %	-13.45%	5.09%	-4.77%	8.49%	-0.72%	-5.08%	-	-
Horiz. %	88.56%	102.32%	97.36%	102.24%	94.24%	94.92%	100.00%	-
Total Cost	1,460,393	1,366,372	1,251,642	918,268	917,977	853,190	894,830	8.49%
YoY %	6.88%	9.17%	36.30%	0.03%	7.59%	-4.65%	-	-
Horiz. %	163.20%	152.70%	139.87%	102.62%	102.59%	95.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,288	605,378	574,722	504,508	470,853	458,635	489,137	-8.80%
YoY %	-53.54%	5.33%	13.92%	7.15%	2.66%	-6.24%	-	-
Horiz. %	57.51%	123.76%	117.50%	103.14%	96.26%	93.76%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	20,383	203	326	202	203	203	30,571	-6.52%
YoY %	9,940.89%	-37.73%	61.39%	-0.49%	0.00%	-99.34%	-	-
Horiz. %	66.67%	0.66%	1.07%	0.66%	0.66%	0.66%	100.00%	-
Div Payout %	10.11%	0.12%	0.24%	0.27%	0.23%	0.28%	28.67%	-
YoY %	8,325.00%	-50.00%	-11.11%	17.39%	-17.86%	-99.02%	-	-
Horiz. %	35.26%	0.42%	0.84%	0.94%	0.80%	0.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	281,288	605,378	574,722	504,508	470,853	458,635	489,137	-8.80%
YoY %	-53.54%	5.33%	13.92%	7.15%	2.66%	-6.24%	-	-
Horiz. %	57.51%	123.76%	117.50%	103.14%	96.26%	93.76%	100.00%	-
NOSH	305,748	305,746	305,703	303,920	305,749	305,757	305,710	0.00%
YoY %	0.00%	0.01%	0.59%	-0.60%	-0.00%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.00%	99.41%	100.01%	100.02%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	12.26%	11.23%	9.92%	7.57%	8.81%	7.77%	10.65%	-
YoY %	9.17%	13.21%	31.04%	-14.07%	13.38%	-27.04%	-	-
Horiz. %	115.12%	105.45%	93.15%	71.08%	82.72%	72.96%	100.00%	-
ROE	71.65%	28.37%	23.84%	14.81%	18.84%	15.67%	21.80%	-
YoY %	152.56%	19.00%	60.97%	-21.39%	20.23%	-28.12%	-	-
Horiz. %	328.67%	130.14%	109.36%	67.94%	86.42%	71.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	544.36	503.42	454.51	326.88	329.25	302.55	327.58	8.82%
YoY %	8.13%	10.76%	39.04%	-0.72%	8.82%	-7.64%	-	-
Horiz. %	166.18%	153.68%	138.75%	99.79%	100.51%	92.36%	100.00%	-
EPS	65.92	56.17	44.81	24.59	29.01	23.51	34.88	11.18%
YoY %	17.36%	25.35%	82.23%	-15.24%	23.39%	-32.60%	-	-
Horiz. %	188.99%	161.04%	128.47%	70.50%	83.17%	67.40%	100.00%	-
DPS	6.67	0.07	0.11	0.07	0.07	0.07	10.00	-6.52%
YoY %	9,428.57%	-36.36%	57.14%	0.00%	0.00%	-99.30%	-	-
Horiz. %	66.70%	0.70%	1.10%	0.70%	0.70%	0.70%	100.00%	-
NAPS	0.92	1.98	1.88	1.66	1.54	1.50	1.60	-8.80%
YoY %	-53.54%	5.32%	13.25%	7.79%	2.67%	-6.25%	-	-
Horiz. %	57.50%	123.75%	117.50%	103.75%	96.25%	93.75%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 306,760
RPS	544.38	503.43	454.46	324.94	329.26	302.57	327.56	8.82%
YoY %	8.13%	10.78%	39.86%	-1.31%	8.82%	-7.63%	-	-
Horiz. %	166.19%	153.69%	138.74%	99.20%	100.52%	92.37%	100.00%	-
EPS	65.92	56.17	44.81	24.44	29.01	23.51	34.88	11.18%
YoY %	17.36%	25.35%	83.35%	-15.75%	23.39%	-32.60%	-	-
Horiz. %	188.99%	161.04%	128.47%	70.07%	83.17%	67.40%	100.00%	-
DPS	6.67	0.07	0.11	0.07	0.07	0.07	10.00	-6.52%
YoY %	9,428.57%	-36.36%	57.14%	0.00%	0.00%	-99.30%	-	-
Horiz. %	66.70%	0.70%	1.10%	0.70%	0.70%	0.70%	100.00%	-
NAPS	0.92	1.9801	1.8798	1.6501	1.5401	1.5001	1.5999	-8.80%
YoY %	-53.54%	5.34%	13.92%	7.14%	2.67%	-6.24%	-	-
Horiz. %	57.50%	123.76%	117.49%	103.14%	96.26%	93.76%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	11.50	6.45	5.18	4.20	3.86	4.64	5.00	-
P/RPS	2.11	1.28	1.14	1.28	1.17	1.53	1.53	5.49%
YoY %	64.84%	12.28%	-10.94%	9.40%	-23.53%	0.00%	-	-
Horiz. %	137.91%	83.66%	74.51%	83.66%	76.47%	100.00%	100.00%	-
P/EPS	17.45	11.48	11.56	17.08	13.30	19.74	14.33	3.33%
YoY %	52.00%	-0.69%	-32.32%	28.42%	-32.62%	37.75%	-	-
Horiz. %	121.77%	80.11%	80.67%	119.19%	92.81%	137.75%	100.00%	-
EY	5.73	8.71	8.65	5.85	7.52	5.07	6.98	-3.23%
YoY %	-34.21%	0.69%	47.86%	-22.21%	48.32%	-27.36%	-	-
Horiz. %	82.09%	124.79%	123.93%	83.81%	107.74%	72.64%	100.00%	-
DY	0.58	0.01	0.02	0.02	0.02	0.01	2.00	-18.62%
YoY %	5,700.00%	-50.00%	0.00%	0.00%	100.00%	-99.50%	-	-
Horiz. %	29.00%	0.50%	1.00%	1.00%	1.00%	0.50%	100.00%	-
P/NAPS	12.50	3.26	2.76	2.53	2.51	3.09	3.13	25.93%
YoY %	283.44%	18.12%	9.09%	0.80%	-18.77%	-1.28%	-	-
Horiz. %	399.36%	104.15%	88.18%	80.83%	80.19%	98.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	15/11/11	11/11/10	26/11/09	29/10/08	21/11/07	24/11/06	-
Price	12.30	7.05	5.85	4.40	3.36	4.38	5.20	-
P/RPS	2.26	1.40	1.29	1.35	1.02	1.45	1.59	6.02%
YoY %	61.43%	8.53%	-4.44%	32.35%	-29.66%	-8.81%	-	-
Horiz. %	142.14%	88.05%	81.13%	84.91%	64.15%	91.19%	100.00%	-
P/EPS	18.66	12.55	13.05	17.90	11.58	18.63	14.91	3.80%
YoY %	48.69%	-3.83%	-27.09%	54.58%	-37.84%	24.95%	-	-
Horiz. %	125.15%	84.17%	87.53%	120.05%	77.67%	124.95%	100.00%	-
EY	5.36	7.97	7.66	5.59	8.63	5.37	6.71	-3.67%
YoY %	-32.75%	4.05%	37.03%	-35.23%	60.71%	-19.97%	-	-
Horiz. %	79.88%	118.78%	114.16%	83.31%	128.61%	80.03%	100.00%	-
DY	0.54	0.01	0.02	0.02	0.02	0.02	1.92	-19.04%
YoY %	5,300.00%	-50.00%	0.00%	0.00%	0.00%	-98.96%	-	-
Horiz. %	28.13%	0.52%	1.04%	1.04%	1.04%	1.04%	100.00%	-
P/NAPS	13.37	3.56	3.11	2.65	2.18	2.92	3.25	26.55%
YoY %	275.56%	14.47%	17.36%	21.56%	-25.34%	-10.15%	-	-
Horiz. %	411.38%	109.54%	95.69%	81.54%	67.08%	89.85%	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