[CARLSBG] YoY Cumulative 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- 156.38%

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
Cumulative Result
Revenue	712,609	502,991	488,423	449,134	494,425	450,792	514,839	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	89,803	46,500	56,175	35,971	72,331	52,894	61,901	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	-20,610	-11,811	-13,236	-8,695	-16,721	-9,573	-12,642	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	69,193	34,689	42,939	27,276	55,610	43,321	49,259	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	68,660	34,263	42,939	27,276	55,610	43,321	49,259	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	643,416	468,302	445,484	421,858	438,815	407,471	465,580	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	244	150	152	152	22,928	22,929	22,932	-53.08%
YoY %	62.67%	-1.32%	0.00%	-99.34%	-0.00%	-0.01%	-	-
Horiz. %	1.06%	0.65%	0.66%	0.66%	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	12.69%	7.14%	9.62%	6.33%	11.97%	9.57%	10.29%	-
YoY %	77.73%	-25.78%	51.97%	-47.12%	25.08%	-7.00%	-	-
Horiz. %	123.32%	69.39%	93.49%	61.52%	116.33%	93.00%	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	233.11	166.62	159.70	146.88	161.73	147.45	336.75	-5.94%
YoY %	39.91%	4.33%	8.73%	-9.18%	9.68%	-56.21%	-	-
Horiz. %	69.22%	49.48%	47.42%	43.62%	48.03%	43.79%	100.00%	-
EPS	22.46	11.35	14.04	8.92	18.19	14.17	32.22	-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	0.08	0.05	0.05	0.05	7.50	7.50	15.00	-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	233.07	164.51	159.75	146.90	161.71	147.44	168.39	5.56%
YoY %	41.68%	2.98%	8.75%	-9.16%	9.68%	-12.44%	-	-
Horiz. %	138.41%	97.70%	94.87%	87.24%	96.03%	87.56%	100.00%	-
EPS	22.46	11.21	14.04	8.92	18.19	14.17	16.11	5.69%
YoY %	100.36%	-20.16%	57.40%	-50.96%	28.37%	-12.04%	-	-
Horiz. %	139.42%	69.58%	87.15%	55.37%	112.91%	87.96%	100.00%	-
DPS	0.08	0.05	0.05	0.05	7.50	7.50	7.50	-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	2.14	2.27	2.43	3.30	3.09	3.73	1.60	4.96%
YoY %	-5.73%	-6.58%	-26.36%	6.80%	-17.16%	133.12%	-	-
Horiz. %	133.75%	141.88%	151.88%	206.25%	193.12%	233.12%	100.00%	-
P/EPS	22.26	33.30	27.64	54.26	27.49	38.81	16.76	4.84%
YoY %	-33.15%	20.48%	-49.06%	97.38%	-29.17%	131.56%	-	-
Horiz. %	132.82%	198.69%	164.92%	323.75%	164.02%	231.56%	100.00%	-
EY	4.49	3.00	3.62	1.84	3.64	2.58	5.97	-4.63%
YoY %	49.67%	-17.13%	96.74%	-49.45%	41.09%	-56.78%	-	-
Horiz. %	75.21%	50.25%	60.64%	30.82%	60.97%	43.22%	100.00%	-
DY	0.02	0.01	0.01	0.01	1.50	1.36	2.78	-56.04%
YoY %	100.00%	0.00%	0.00%	-99.33%	10.29%	-51.08%	-	-
Horiz. %	0.72%	0.36%	0.36%	0.36%	53.96%	48.92%	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	2.23	2.60	2.39	3.31	3.09	3.63	1.53	6.47%
YoY %	-14.23%	8.79%	-27.79%	7.12%	-14.88%	137.25%	-	-
Horiz. %	145.75%	169.93%	156.21%	216.34%	201.96%	237.25%	100.00%	-
P/EPS	23.15	38.15	27.21	54.48	27.49	37.76	15.98	6.36%
YoY %	-39.32%	40.21%	-50.06%	98.18%	-27.20%	136.30%	-	-
Horiz. %	144.87%	238.74%	170.28%	340.93%	172.03%	236.30%	100.00%	-
EY	4.32	2.62	3.68	1.84	3.64	2.65	6.26	-5.99%
YoY %	64.89%	-28.80%	100.00%	-49.45%	37.36%	-57.67%	-	-
Horiz. %	69.01%	41.85%	58.79%	29.39%	58.15%	42.33%	100.00%	-
DY	0.02	0.01	0.01	0.01	1.50	1.40	2.91	-56.37%
YoY %	100.00%	0.00%	0.00%	-99.33%	7.14%	-51.89%	-	-
Horiz. %	0.69%	0.34%	0.34%	0.34%	51.55%	48.11%	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

Latest Videos