[CARLSBG] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

22-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -0.21%

YoY- 63.55%

Quarter Report

Q2 2008 Interim Report.pdf

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	1,408,276	1,255,101	974,775	936,799	884,453	910,863	920,760	7.33%
YoY %	12.20%	28.76%	4.05%	5.92%	-2.90%	-1.07%	-	-
Horiz. %	152.95%	136.31%	105.87%	101.74%	96.06%	98.93%	100.00%	-
PBT	191,980	145,863	91,616	117,909	74,063	131,837	104,303	10.69%
YoY %	31.62%	59.21%	-22.30%	59.20%	-43.82%	26.40%	-	-
Horiz. %	184.06%	139.85%	87.84%	113.04%	71.01%	126.40%	100.00%	-
Tax	-46,427	-34,574	-23,747	-23,753	-16,493	-30,872	-21,527	13.65%
YoY %	-34.28%	-45.59%	0.03%	-44.02%	46.58%	-43.41%	-	-
Horiz. %	215.67%	160.61%	110.31%	110.34%	76.62%	143.41%	100.00%	-
NP	145,553	111,289	67,869	94,156	57,570	100,965	82,776	9.85%
YoY %	30.79%	63.98%	-27.92%	63.55%	-42.98%	21.97%	-	-
Horiz. %	175.84%	134.45%	81.99%	113.75%	69.55%	121.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,545	110,539	67,473	94,156	57,570	100,965	82,776	9.73%
YoY %	30.76%	63.83%	-28.34%	63.55%	-42.98%	21.97%	-	-
Horiz. %	174.62%	133.54%	81.51%	113.75%	69.55%	121.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.18%	23.70%	25.92%	20.15%	22.27%	23.42%	20.64%	-
YoY %	2.03%	-8.56%	28.64%	-9.52%	-4.91%	13.47%	-	-
Horiz. %	117.15%	114.83%	125.58%	97.63%	107.90%	113.47%	100.00%	-
Total Cost	1,262,723	1,143,812	906,906	842,643	826,883	809,898	837,984	7.06%
YoY %	10.40%	26.12%	7.63%	1.91%	2.10%	-3.35%	-	-
Horiz. %	150.69%	136.50%	108.22%	100.56%	98.68%	96.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,202	541,096	478,300	446,114	431,216	464,861	452,433	3.49%
YoY %	2.79%	13.13%	7.21%	3.45%	-7.24%	2.75%	-	-
Horiz. %	122.94%	119.60%	105.72%	98.60%	95.31%	102.75%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	154,615	54,652	23,123	91,899	97,967	91,970	87,884	9.86%
YoY %	182.91%	136.35%	-74.84%	-6.19%	6.52%	4.65%	-	-
Horiz. %	175.93%	62.19%	26.31%	104.57%	111.47%	104.65%	100.00%	-
Div Payout %	106.97%	49.44%	34.27%	97.60%	170.17%	91.09%	106.17%	-
YoY %	116.36%	44.27%	-64.89%	-42.65%	86.82%	-14.20%	-	-
Horiz. %	100.75%	46.57%	32.28%	91.93%	160.28%	85.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	556,202	541,096	478,300	446,114	431,216	464,861	452,433	3.49%
YoY %	2.79%	13.13%	7.21%	3.45%	-7.24%	2.75%	-	-
Horiz. %	122.94%	119.60%	105.72%	98.60%	95.31%	102.75%	100.00%	-
NOSH	305,605	305,704	300,817	305,557	305,827	305,830	305,698	-0.00%
YoY %	-0.03%	1.62%	-1.55%	-0.09%	-0.00%	0.04%	-	-
Horiz. %	99.97%	100.00%	98.40%	99.95%	100.04%	100.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	10.34%	8.87%	6.96%	10.05%	6.51%	11.08%	8.99%	-
YoY %	16.57%	27.44%	-30.75%	54.38%	-41.25%	23.25%	-	-
Horiz. %	115.02%	98.67%	77.42%	111.79%	72.41%	123.25%	100.00%	-
ROE	25.99%	20.43%	14.11%	21.11%	13.35%	21.72%	18.30%	-
YoY %	27.21%	44.79%	-33.16%	58.13%	-38.54%	18.69%	-	-
Horiz. %	142.02%	111.64%	77.10%	115.36%	72.95%	118.69%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	460.81	410.56	324.04	306.59	289.20	297.83	301.20	7.34%
YoY %	12.24%	26.70%	5.69%	6.01%	-2.90%	-1.12%	-	-
Horiz. %	152.99%	136.31%	107.58%	101.79%	96.02%	98.88%	100.00%	-
EPS	47.30	36.16	22.43	30.81	18.82	33.01	27.08	9.73%
YoY %	30.81%	61.21%	-27.20%	63.71%	-42.99%	21.90%	-	-
Horiz. %	174.67%	133.53%	82.83%	113.77%	69.50%	121.90%	100.00%	-
DPS	50.55	18.08	7.55	30.05	32.05	30.08	28.75	9.85%
YoY %	179.59%	139.47%	-74.88%	-6.24%	6.55%	4.63%	-	-
Horiz. %	175.83%	62.89%	26.26%	104.52%	111.48%	104.63%	100.00%	-
NAPS	1.82	1.77	1.59	1.46	1.41	1.52	1.48	3.50%
YoY %	2.82%	11.32%	8.90%	3.55%	-7.24%	2.70%	-	-
Horiz. %	122.97%	119.59%	107.43%	98.65%	95.27%	102.70%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 305,557
RPS	460.62	410.52	318.83	306.41	289.28	297.92	301.16	7.33%
YoY %	12.20%	28.76%	4.05%	5.92%	-2.90%	-1.08%	-	-
Horiz. %	152.95%	136.31%	105.87%	101.74%	96.06%	98.92%	100.00%	-
EPS	47.28	36.15	22.07	30.80	18.83	33.02	27.07	9.73%
YoY %	30.79%	63.80%	-28.34%	63.57%	-42.97%	21.98%	-	-
Horiz. %	174.66%	133.54%	81.53%	113.78%	69.56%	121.98%	100.00%	-
DPS	50.57	17.88	7.56	30.06	32.04	30.08	28.75	9.86%
YoY %	182.83%	136.51%	-74.85%	-6.18%	6.52%	4.63%	-	-
Horiz. %	175.90%	62.19%	26.30%	104.56%	111.44%	104.63%	100.00%	-
NAPS	1.8192	1.7698	1.5644	1.4591	1.4104	1.5205	1.4798	3.49%
YoY %	2.79%	13.13%	7.22%	3.45%	-7.24%	2.75%	-	-
Horiz. %	122.94%	119.60%	105.72%	98.60%	95.31%	102.75%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	7.26	5.00	3.78	3.88	4.84	5.00	5.50	-
P/RPS	1.58	1.22	1.17	1.27	1.67	1.68	1.83	-2.41%
YoY %	29.51%	4.27%	-7.87%	-23.95%	-0.60%	-8.20%	-	-
Horiz. %	86.34%	66.67%	63.93%	69.40%	91.26%	91.80%	100.00%	-
P/EPS	15.35	13.83	16.85	12.59	25.71	15.15	20.31	-4.55%
YoY %	10.99%	-17.92%	33.84%	-51.03%	69.70%	-25.41%	-	-
Horiz. %	75.58%	68.09%	82.96%	61.99%	126.59%	74.59%	100.00%	-
EY	6.51	7.23	5.93	7.94	3.89	6.60	4.92	4.77%
YoY %	-9.96%	21.92%	-25.31%	104.11%	-41.06%	34.15%	-	-
Horiz. %	132.32%	146.95%	120.53%	161.38%	79.07%	134.15%	100.00%	-
DY	6.96	3.62	2.00	7.74	6.62	6.02	5.23	4.87%
YoY %	92.27%	81.00%	-74.16%	16.92%	9.97%	15.11%	-	-
Horiz. %	133.08%	69.22%	38.24%	147.99%	126.58%	115.11%	100.00%	-
P/NAPS	3.99	2.82	2.38	2.66	3.43	3.29	3.72	1.17%
YoY %	41.49%	18.49%	-10.53%	-22.45%	4.26%	-11.56%	-	-
Horiz. %	107.26%	75.81%	63.98%	71.51%	92.20%	88.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	18/08/10	27/08/09	22/08/08	20/08/07	30/08/06	22/08/05	-
Price	6.85	5.20	4.33	3.82	4.86	5.00	5.35	-
P/RPS	1.49	1.27	1.34	1.25	1.68	1.68	1.78	-2.91%
YoY %	17.32%	-5.22%	7.20%	-25.60%	0.00%	-5.62%	-	-
Horiz. %	83.71%	71.35%	75.28%	70.22%	94.38%	94.38%	100.00%	-
P/EPS	14.48	14.38	19.30	12.40	25.82	15.15	19.76	-5.04%
YoY %	0.70%	-25.49%	55.65%	-51.98%	70.43%	-23.33%	-	-
Horiz. %	73.28%	72.77%	97.67%	62.75%	130.67%	76.67%	100.00%	-
EY	6.90	6.95	5.18	8.07	3.87	6.60	5.06	5.30%
YoY %	-0.72%	34.17%	-35.81%	108.53%	-41.36%	30.43%	-	-
Horiz. %	136.36%	137.35%	102.37%	159.49%	76.48%	130.43%	100.00%	-
DY	7.38	3.48	1.74	7.87	6.59	6.02	5.37	5.43%
YoY %	112.07%	100.00%	-77.89%	19.42%	9.47%	12.10%	-	-
Horiz. %	137.43%	64.80%	32.40%	146.55%	122.72%	112.10%	100.00%	-
P/NAPS	3.76	2.94	2.72	2.62	3.45	3.29	3.61	0.68%
YoY %	27.89%	8.09%	3.82%	-24.06%	4.86%	-8.86%	-	-
Horiz. %	104.16%	81.44%	75.35%	72.58%	95.57%	91.14%	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