[CARLSBG] YoY 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- 56.38%

YoY- -28.89%

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
Quarter Result
Revenue	334,154	213,141	198,990	196,144	230,783	196,119	215,101	7.61%
YoY %	56.78%	7.11%	1.45%	-15.01%	17.67%	-8.82%	-	-
Horiz. %	155.35%	99.09%	92.51%	91.19%	107.29%	91.18%	100.00%	-
PBT	40,585	17,099	20,684	21,845	30,494	21,691	24,112	9.06%
YoY %	137.35%	-17.33%	-5.31%	-28.36%	40.58%	-10.04%	-	-
Horiz. %	168.32%	70.91%	85.78%	90.60%	126.47%	89.96%	100.00%	-
Tax	-9,510	-4,001	-4,245	-5,208	-7,098	-2,218	-2,848	22.24%
YoY %	-137.69%	5.75%	18.49%	26.63%	-220.02%	22.12%	-	-
Horiz. %	333.92%	140.48%	149.05%	182.87%	249.23%	77.88%	100.00%	-
NP	31,075	13,098	16,439	16,637	23,396	19,473	21,264	6.52%
YoY %	137.25%	-20.32%	-1.19%	-28.89%	20.15%	-8.42%	-	-
Horiz. %	146.14%	61.60%	77.31%	78.24%	110.03%	91.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,815	12,875	16,439	16,637	23,396	19,473	21,264	6.37%
YoY %	139.34%	-21.68%	-1.19%	-28.89%	20.15%	-8.42%	-	-
Horiz. %	144.92%	60.55%	77.31%	78.24%	110.03%	91.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.43%	23.40%	20.52%	23.84%	23.28%	10.23%	11.81%	-
YoY %	0.13%	14.04%	-13.93%	2.41%	127.57%	-13.38%	-	-
Horiz. %	198.39%	198.14%	173.75%	201.86%	197.12%	86.62%	100.00%	-
Total Cost	303,079	200,043	182,551	179,507	207,387	176,646	193,837	7.73%
YoY %	51.51%	9.58%	1.70%	-13.44%	17.40%	-8.87%	-	-
Horiz. %	156.36%	103.20%	94.18%	92.61%	106.99%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,096	478,300	446,114	431,216	464,861	452,433	478,478	2.06%
YoY %	13.13%	7.21%	3.45%	-7.24%	2.75%	-5.44%	-	-
Horiz. %	113.09%	99.96%	93.24%	90.12%	97.15%	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	22,937	22,927	22,930	-53.08%
YoY %	62.67%	-1.32%	0.00%	-99.34%	0.04%	-0.01%	-	-
Horiz. %	1.06%	0.65%	0.66%	0.66%	100.03%	99.99%	100.00%	-
Div Payout %	0.79%	1.17%	0.93%	0.92%	98.04%	117.74%	107.84%	-
YoY %	-32.48%	25.81%	1.09%	-99.06%	-16.73%	9.18%	-	-
Horiz. %	0.73%	1.08%	0.86%	0.85%	90.91%	109.18%	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	541,096	478,300	446,114	431,216	464,861	452,433	478,478	2.06%
YoY %	13.13%	7.21%	3.45%	-7.24%	2.75%	-5.44%	-	-
Horiz. %	113.09%	99.96%	93.24%	90.12%	97.15%	94.56%	100.00%	-
NOSH	305,704	300,817	305,557	305,827	305,830	305,698	152,868	12.23%
YoY %	1.62%	-1.55%	-0.09%	-0.00%	0.04%	99.98%	-	-
Horiz. %	199.98%	196.78%	199.88%	200.06%	200.06%	199.98%	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	9.30%	6.15%	8.26%	8.48%	10.14%	9.93%	9.89%	-
YoY %	51.22%	-25.54%	-2.59%	-16.37%	2.11%	0.40%	-	-
Horiz. %	94.03%	62.18%	83.52%	85.74%	102.53%	100.40%	100.00%	-
ROE	5.69%	2.69%	3.68%	3.86%	5.03%	4.30%	4.44%	-
YoY %	111.52%	-26.90%	-4.66%	-23.26%	16.98%	-3.15%	-	-
Horiz. %	128.15%	60.59%	82.88%	86.94%	113.29%	96.85%	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	109.31	70.85	65.12	64.14	75.46	64.15	140.71	-4.11%
YoY %	54.28%	8.80%	1.53%	-15.00%	17.63%	-54.41%	-	-
Horiz. %	77.68%	50.35%	46.28%	45.58%	53.63%	45.59%	100.00%	-
EPS	10.08	4.28	5.38	5.44	7.65	6.37	13.91	-5.22%
YoY %	135.51%	-20.45%	-1.10%	-28.89%	20.09%	-54.21%	-	-
Horiz. %	72.47%	30.77%	38.68%	39.11%	55.00%	45.79%	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	109.29	69.71	65.09	64.15	75.48	64.15	70.35	7.61%
YoY %	56.78%	7.10%	1.47%	-15.01%	17.66%	-8.81%	-	-
Horiz. %	155.35%	99.09%	92.52%	91.19%	107.29%	91.19%	100.00%	-
EPS	10.08	4.21	5.38	5.44	7.65	6.37	6.95	6.38%
YoY %	139.43%	-21.75%	-1.10%	-28.89%	20.09%	-8.35%	-	-
Horiz. %	145.04%	60.58%	77.41%	78.27%	110.07%	91.65%	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	1.7698	1.5644	1.4591	1.4104	1.5205	1.4798	1.565	2.06%
YoY %	13.13%	7.22%	3.45%	-7.24%	2.75%	-5.44%	-	-
Horiz. %	113.09%	99.96%	93.23%	90.12%	97.16%	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	4.57	5.33	5.96	7.55	6.63	8.57	3.84	2.94%
YoY %	-14.26%	-10.57%	-21.06%	13.88%	-22.64%	123.18%	-	-
Horiz. %	119.01%	138.80%	155.21%	196.61%	172.66%	223.18%	100.00%	-
P/EPS	49.60	88.32	72.12	88.97	65.36	86.34	38.82	4.16%
YoY %	-43.84%	22.46%	-18.94%	36.12%	-24.30%	122.41%	-	-
Horiz. %	127.77%	227.51%	185.78%	229.19%	168.37%	222.41%	100.00%	-
EY	2.02	1.13	1.39	1.12	1.53	1.16	2.58	-3.99%
YoY %	78.76%	-18.71%	24.11%	-26.80%	31.90%	-55.04%	-	-
Horiz. %	78.29%	43.80%	53.88%	43.41%	59.30%	44.96%	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	4.76	6.11	5.87	7.58	6.63	8.34	3.66	4.47%
YoY %	-22.09%	4.09%	-22.56%	14.33%	-20.50%	127.87%	-	-
Horiz. %	130.05%	166.94%	160.38%	207.10%	181.15%	227.87%	100.00%	-
P/EPS	51.59	101.17	71.00	89.34	65.36	83.99	37.02	5.68%
YoY %	-49.01%	42.49%	-20.53%	36.69%	-22.18%	126.88%	-	-
Horiz. %	139.36%	273.28%	191.79%	241.33%	176.55%	226.88%	100.00%	-
EY	1.94	0.99	1.41	1.12	1.53	1.19	2.70	-5.35%
YoY %	95.96%	-29.79%	25.89%	-26.80%	28.57%	-55.93%	-	-
Horiz. %	71.85%	36.67%	52.22%	41.48%	56.67%	44.07%	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 p.a

Latest Videos