[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	460.60	410.50	318.82	306.40	289.28	297.91	301.15	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	28.74	9.87%
YoY %	182.83%	136.51%	-74.85%	-6.18%	6.52%	4.66%	-	-
Horiz. %	175.96%	62.21%	26.30%	104.59%	111.48%	104.66%	100.00%	-
NAPS	1.8192	1.7697	1.5644	1.4591	1.4104	1.5204	1.4798	3.49%
YoY %	2.80%	13.12%	7.22%	3.45%	-7.23%	2.74%	-	-
Horiz. %	122.94%	119.59%	105.72%	98.60%	95.31%	102.74%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:30:00

EMA 5

30 Mins

SELL

2024-06-28 16:30:00

EMA 5

10 Mins

SELL

2024-06-28 16:25:00

EMA 5

5 Mins

SELL

2024-06-28 16:05:00

EMA 5

5 Mins

BUY

2024-06-28 16:00:00

EMA 5

Hourly

SELL

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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