[CARLSBG] YoY Quarter Result on 30-Jun-2004 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -24.04%

YoY- 11.87%

Quarter Report

Q2 2004_BMB_announcement.doc

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	196,144	230,783	196,119	215,101	193,261	193,101	201,554	-0.45%
YoY %	-15.01%	17.67%	-8.82%	11.30%	0.08%	-4.19%	-	-
Horiz. %	97.32%	114.50%	97.30%	106.72%	95.89%	95.81%	100.00%	-
PBT	21,845	30,494	21,691	24,112	19,479	30,499	36,425	-8.16%
YoY %	-28.36%	40.58%	-10.04%	23.78%	-36.13%	-16.27%	-	-
Horiz. %	59.97%	83.72%	59.55%	66.20%	53.48%	83.73%	100.00%	-
Tax	-5,208	-7,098	-2,218	-2,848	-472	-2,231	-6,500	-3.62%
YoY %	26.63%	-220.02%	22.12%	-503.39%	78.84%	65.68%	-	-
Horiz. %	80.12%	109.20%	34.12%	43.82%	7.26%	34.32%	100.00%	-
NP	16,637	23,396	19,473	21,264	19,007	28,268	29,925	-9.31%
YoY %	-28.89%	20.15%	-8.42%	11.87%	-32.76%	-5.54%	-	-
Horiz. %	55.60%	78.18%	65.07%	71.06%	63.52%	94.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,637	23,396	19,473	21,264	19,007	28,268	29,925	-9.31%
YoY %	-28.89%	20.15%	-8.42%	11.87%	-32.76%	-5.54%	-	-
Horiz. %	55.60%	78.18%	65.07%	71.06%	63.52%	94.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.84%	23.28%	10.23%	11.81%	2.42%	7.31%	17.84%	-
YoY %	2.41%	127.57%	-13.38%	388.02%	-66.89%	-59.02%	-	-
Horiz. %	133.63%	130.49%	57.34%	66.20%	13.57%	40.98%	100.00%	-
Total Cost	179,507	207,387	176,646	193,837	174,254	164,833	171,629	0.75%
YoY %	-13.44%	17.40%	-8.87%	11.24%	5.72%	-3.96%	-	-
Horiz. %	104.59%	120.83%	102.92%	112.94%	101.53%	96.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	431,216	464,861	452,433	478,478	485,480	508,976	476,735	-1.65%
YoY %	-7.24%	2.75%	-5.44%	-1.44%	-4.62%	6.76%	-	-
Horiz. %	90.45%	97.51%	94.90%	100.37%	101.83%	106.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	152	22,937	22,927	22,930	15,266	10,971	10,931	-50.94%
YoY %	-99.34%	0.04%	-0.01%	50.20%	39.15%	0.37%	-	-
Horiz. %	1.39%	209.83%	209.74%	209.77%	139.66%	100.37%	100.00%	-
Div Payout %	0.92%	98.04%	117.74%	107.84%	80.32%	38.81%	36.53%	-
YoY %	-99.06%	-16.73%	9.18%	34.26%	106.96%	6.24%	-	-
Horiz. %	2.52%	268.38%	322.31%	295.21%	219.87%	106.24%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	431,216	464,861	452,433	478,478	485,480	508,976	476,735	-1.65%
YoY %	-7.24%	2.75%	-5.44%	-1.44%	-4.62%	6.76%	-	-
Horiz. %	90.45%	97.51%	94.90%	100.37%	101.83%	106.76%	100.00%	-
NOSH	305,827	305,830	305,698	152,868	152,666	152,388	151,826	12.37%
YoY %	-0.00%	0.04%	99.98%	0.13%	0.18%	0.37%	-	-
Horiz. %	201.43%	201.43%	201.35%	100.69%	100.55%	100.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	8.48%	10.14%	9.93%	9.89%	9.83%	14.64%	14.85%	-
YoY %	-16.37%	2.11%	0.40%	0.61%	-32.86%	-1.41%	-	-
Horiz. %	57.10%	68.28%	66.87%	66.60%	66.20%	98.59%	100.00%	-
ROE	3.86%	5.03%	4.30%	4.44%	3.92%	5.55%	6.28%	-
YoY %	-23.26%	16.98%	-3.15%	13.27%	-29.37%	-11.62%	-	-
Horiz. %	61.46%	80.10%	68.47%	70.70%	62.42%	88.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	64.14	75.46	64.15	140.71	126.59	126.72	132.75	-11.41%
YoY %	-15.00%	17.63%	-54.41%	11.15%	-0.10%	-4.54%	-	-
Horiz. %	48.32%	56.84%	48.32%	106.00%	95.36%	95.46%	100.00%	-
EPS	5.44	7.65	6.37	13.91	12.45	18.55	19.71	-19.30%
YoY %	-28.89%	20.09%	-54.21%	11.73%	-32.88%	-5.89%	-	-
Horiz. %	27.60%	38.81%	32.32%	70.57%	63.17%	94.11%	100.00%	-
DPS	0.05	7.50	7.50	15.00	10.00	7.20	7.20	-56.30%
YoY %	-99.33%	0.00%	-50.00%	50.00%	38.89%	0.00%	-	-
Horiz. %	0.69%	104.17%	104.17%	208.33%	138.89%	100.00%	100.00%	-
NAPS	1.41	1.52	1.48	3.13	3.18	3.34	3.14	-12.48%
YoY %	-7.24%	2.70%	-52.72%	-1.57%	-4.79%	6.37%	-	-
Horiz. %	44.90%	48.41%	47.13%	99.68%	101.27%	106.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 152,868
RPS	64.15	75.48	64.14	70.35	63.21	63.16	65.92	-0.45%
YoY %	-15.01%	17.68%	-8.83%	11.30%	0.08%	-4.19%	-	-
Horiz. %	97.31%	114.50%	97.30%	106.72%	95.89%	95.81%	100.00%	-
EPS	5.44	7.65	6.37	6.95	6.22	9.25	9.79	-9.32%
YoY %	-28.89%	20.09%	-8.35%	11.74%	-32.76%	-5.52%	-	-
Horiz. %	55.57%	78.14%	65.07%	70.99%	63.53%	94.48%	100.00%	-
DPS	0.05	7.50	7.50	7.50	4.99	3.59	3.58	-50.91%
YoY %	-99.33%	0.00%	0.00%	50.30%	39.00%	0.28%	-	-
Horiz. %	1.40%	209.50%	209.50%	209.50%	139.39%	100.28%	100.00%	-
NAPS	1.4104	1.5204	1.4798	1.5649	1.5878	1.6647	1.5592	-1.65%
YoY %	-7.23%	2.74%	-5.44%	-1.44%	-4.62%	6.77%	-	-
Horiz. %	90.46%	97.51%	94.91%	100.37%	101.83%	106.77%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	4.84	5.00	5.50	5.40	5.40	5.50	4.53	-
P/RPS	7.55	6.63	8.57	3.84	4.27	4.34	3.41	14.15%
YoY %	13.88%	-22.64%	123.18%	-10.07%	-1.61%	27.27%	-	-
Horiz. %	221.41%	194.43%	251.32%	112.61%	125.22%	127.27%	100.00%	-
P/EPS	88.97	65.36	86.34	38.82	43.37	29.65	22.98	25.29%
YoY %	36.12%	-24.30%	122.41%	-10.49%	46.27%	29.03%	-	-
Horiz. %	387.16%	284.42%	375.72%	168.93%	188.73%	129.03%	100.00%	-
EY	1.12	1.53	1.16	2.58	2.31	3.37	4.35	-20.23%
YoY %	-26.80%	31.90%	-55.04%	11.69%	-31.45%	-22.53%	-	-
Horiz. %	25.75%	35.17%	26.67%	59.31%	53.10%	77.47%	100.00%	-
DY	0.01	1.50	1.36	2.78	1.85	1.31	1.59	-57.01%
YoY %	-99.33%	10.29%	-51.08%	50.27%	41.22%	-17.61%	-	-
Horiz. %	0.63%	94.34%	85.53%	174.84%	116.35%	82.39%	100.00%	-
P/NAPS	3.43	3.29	3.72	1.73	1.70	1.65	1.44	15.55%
YoY %	4.26%	-11.56%	115.03%	1.76%	3.03%	14.58%	-	-
Horiz. %	238.19%	228.47%	258.33%	120.14%	118.06%	114.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	30/08/06	22/08/05	25/08/04	20/08/03	22/08/02	29/08/01	-
Price	4.86	5.00	5.35	5.15	5.60	5.65	5.25	-
P/RPS	7.58	6.63	8.34	3.66	4.42	4.46	3.95	11.46%
YoY %	14.33%	-20.50%	127.87%	-17.19%	-0.90%	12.91%	-	-
Horiz. %	191.90%	167.85%	211.14%	92.66%	111.90%	112.91%	100.00%	-
P/EPS	89.34	65.36	83.99	37.02	44.98	30.46	26.64	22.33%
YoY %	36.69%	-22.18%	126.88%	-17.70%	47.67%	14.34%	-	-
Horiz. %	335.36%	245.35%	315.28%	138.96%	168.84%	114.34%	100.00%	-
EY	1.12	1.53	1.19	2.70	2.22	3.28	3.75	-18.23%
YoY %	-26.80%	28.57%	-55.93%	21.62%	-32.32%	-12.53%	-	-
Horiz. %	29.87%	40.80%	31.73%	72.00%	59.20%	87.47%	100.00%	-
DY	0.01	1.50	1.40	2.91	1.79	1.27	1.37	-55.94%
YoY %	-99.33%	7.14%	-51.89%	62.57%	40.94%	-7.30%	-	-
Horiz. %	0.73%	109.49%	102.19%	212.41%	130.66%	92.70%	100.00%	-
P/NAPS	3.45	3.29	3.61	1.65	1.76	1.69	1.67	12.84%
YoY %	4.86%	-8.86%	118.79%	-6.25%	4.14%	1.20%	-	-
Horiz. %	206.59%	197.01%	216.17%	98.80%	105.39%	101.20%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

290

MPI

MALAYSIAN PACIFIC INDUSTRIES

273

PTRANS

PERAK TRANSIT BERHAD

252

GENTING

GENTING BHD

130

DSONIC

DATASONIC GROUP BERHAD

110

DUFU

DUFU TECHNOLOGY CORP. BHD

106

YTLPOWR

YTL POWER INTERNATIONAL BHD

103

MAYBANK

MALAYAN BANKING BHD

100

MAHSING

MAH SING GROUP BHD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More