[CARLSBG] YoY TTM Result on 30-Sep-2004 [#3]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

24-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 3.05%

YoY- 3.05%

Quarter Report

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	872,425	913,779	911,942	951,019	877,554	856,361	873,708	-0.02%
YoY %	-4.53%	0.20%	-4.11%	8.37%	2.47%	-1.99%	-	-
Horiz. %	99.85%	104.59%	104.38%	108.85%	100.44%	98.01%	100.00%	-
PBT	74,472	126,327	107,207	114,014	115,062	129,764	174,126	-13.19%
YoY %	-41.05%	17.83%	-5.97%	-0.91%	-11.33%	-25.48%	-	-
Horiz. %	42.77%	72.55%	61.57%	65.48%	66.08%	74.52%	100.00%	-
Tax	-14,637	-31,310	-21,683	-27,725	-31,329	-26,139	-41,500	-15.93%
YoY %	53.25%	-44.40%	21.79%	11.50%	-19.86%	37.01%	-	-
Horiz. %	35.27%	75.45%	52.25%	66.81%	75.49%	62.99%	100.00%	-
NP	59,835	95,017	85,524	86,289	83,733	103,625	132,626	-12.41%
YoY %	-37.03%	11.10%	-0.89%	3.05%	-19.20%	-21.87%	-	-
Horiz. %	45.12%	71.64%	64.49%	65.06%	63.13%	78.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,835	95,017	85,524	86,289	83,733	103,625	132,626	-12.41%
YoY %	-37.03%	11.10%	-0.89%	3.05%	-19.20%	-21.87%	-	-
Horiz. %	45.12%	71.64%	64.49%	65.06%	63.13%	78.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.65%	24.78%	20.23%	24.32%	27.23%	20.14%	23.83%	-
YoY %	-20.70%	22.49%	-16.82%	-10.69%	35.20%	-15.48%	-	-
Horiz. %	82.46%	103.99%	84.89%	102.06%	114.27%	84.52%	100.00%	-
Total Cost	812,590	818,762	826,418	864,730	793,821	752,736	741,082	1.54%
YoY %	-0.75%	-0.93%	-4.43%	8.93%	5.46%	1.57%	-	-
Horiz. %	109.65%	110.48%	111.52%	116.68%	107.12%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,593	489,114	480,220	506,027	511,790	532,313	516,205	-1.95%
YoY %	-6.24%	1.85%	-5.10%	-1.13%	-3.86%	3.12%	-	-
Horiz. %	88.84%	94.75%	93.03%	98.03%	99.14%	103.12%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	97,967	91,970	87,884	122,330	114,281	15,238	81,997	3.00%
YoY %	6.52%	4.65%	-28.16%	7.04%	649.97%	-81.42%	-	-
Horiz. %	119.48%	112.16%	107.18%	149.19%	139.37%	18.58%	100.00%	-
Div Payout %	163.73%	96.79%	102.76%	141.77%	136.48%	14.71%	61.83%	-
YoY %	69.16%	-5.81%	-27.52%	3.88%	827.80%	-76.21%	-	-
Horiz. %	264.81%	156.54%	166.20%	229.29%	220.73%	23.79%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	458,593	489,114	480,220	506,027	511,790	532,313	516,205	-1.95%
YoY %	-6.24%	1.85%	-5.10%	-1.13%	-3.86%	3.12%	-	-
Horiz. %	88.84%	94.75%	93.03%	98.03%	99.14%	103.12%	100.00%	-
NOSH	305,729	305,696	305,872	152,878	152,773	152,525	151,825	12.36%
YoY %	0.01%	-0.06%	100.08%	0.07%	0.16%	0.46%	-	-
Horiz. %	201.37%	201.35%	201.46%	100.69%	100.62%	100.46%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	6.86%	10.40%	9.38%	9.07%	9.54%	12.10%	15.18%	-
YoY %	-34.04%	10.87%	3.42%	-4.93%	-21.16%	-20.29%	-	-
Horiz. %	45.19%	68.51%	61.79%	59.75%	62.85%	79.71%	100.00%	-
ROE	13.05%	19.43%	17.81%	17.05%	16.36%	19.47%	25.69%	-
YoY %	-32.84%	9.10%	4.46%	4.22%	-15.97%	-24.21%	-	-
Horiz. %	50.80%	75.63%	69.33%	66.37%	63.68%	75.79%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	285.36	298.92	298.14	622.07	574.42	561.45	575.47	-11.02%
YoY %	-4.54%	0.26%	-52.07%	8.30%	2.31%	-2.44%	-	-
Horiz. %	49.59%	51.94%	51.81%	108.10%	99.82%	97.56%	100.00%	-
EPS	19.57	31.08	27.96	56.44	54.81	67.94	87.35	-22.05%
YoY %	-37.03%	11.16%	-50.46%	2.97%	-19.33%	-22.22%	-	-
Horiz. %	22.40%	35.58%	32.01%	64.61%	62.75%	77.78%	100.00%	-
DPS	32.05	30.08	28.73	80.00	75.00	10.00	54.00	-8.32%
YoY %	6.55%	4.70%	-64.09%	6.67%	650.00%	-81.48%	-	-
Horiz. %	59.35%	55.70%	53.20%	148.15%	138.89%	18.52%	100.00%	-
NAPS	1.50	1.60	1.57	3.31	3.35	3.49	3.40	-12.74%
YoY %	-6.25%	1.91%	-52.57%	-1.19%	-4.01%	2.65%	-	-
Horiz. %	44.12%	47.06%	46.18%	97.35%	98.53%	102.65%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 152,878
RPS	285.34	298.87	298.27	311.05	287.02	280.09	285.76	-0.02%
YoY %	-4.53%	0.20%	-4.11%	8.37%	2.47%	-1.98%	-	-
Horiz. %	99.85%	104.59%	104.38%	108.85%	100.44%	98.02%	100.00%	-
EPS	19.57	31.08	27.97	28.22	27.39	33.89	43.38	-12.41%
YoY %	-37.03%	11.12%	-0.89%	3.03%	-19.18%	-21.88%	-	-
Horiz. %	45.11%	71.65%	64.48%	65.05%	63.14%	78.12%	100.00%	-
DPS	32.04	30.08	28.74	40.01	37.38	4.98	26.82	3.00%
YoY %	6.52%	4.66%	-28.17%	7.04%	650.60%	-81.43%	-	-
Horiz. %	119.46%	112.16%	107.16%	149.18%	139.37%	18.57%	100.00%	-
NAPS	1.4999	1.5997	1.5706	1.655	1.6739	1.741	1.6883	-1.95%
YoY %	-6.24%	1.85%	-5.10%	-1.13%	-3.85%	3.12%	-	-
Horiz. %	88.84%	94.75%	93.03%	98.03%	99.15%	103.12%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	4.64	5.00	5.30	5.05	5.35	5.50	4.90	-
P/RPS	1.63	1.67	1.78	0.81	0.93	0.98	0.85	11.45%
YoY %	-2.40%	-6.18%	119.75%	-12.90%	-5.10%	15.29%	-	-
Horiz. %	191.76%	196.47%	209.41%	95.29%	109.41%	115.29%	100.00%	-
P/EPS	23.71	16.09	18.96	8.95	9.76	8.10	5.61	27.13%
YoY %	47.36%	-15.14%	111.84%	-8.30%	20.49%	44.39%	-	-
Horiz. %	422.64%	286.81%	337.97%	159.54%	173.98%	144.39%	100.00%	-
EY	4.22	6.22	5.28	11.18	10.24	12.35	17.83	-21.34%
YoY %	-32.15%	17.80%	-52.77%	9.18%	-17.09%	-30.73%	-	-
Horiz. %	23.67%	34.89%	29.61%	62.70%	57.43%	69.27%	100.00%	-
DY	6.91	6.02	5.42	15.84	14.02	1.82	11.02	-7.48%
YoY %	14.78%	11.07%	-65.78%	12.98%	670.33%	-83.48%	-	-
Horiz. %	62.70%	54.63%	49.18%	143.74%	127.22%	16.52%	100.00%	-
P/NAPS	3.09	3.13	3.38	1.53	1.60	1.58	1.44	13.56%
YoY %	-1.28%	-7.40%	120.92%	-4.38%	1.27%	9.72%	-	-
Horiz. %	214.58%	217.36%	234.72%	106.25%	111.11%	109.72%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	24/11/06	24/11/05	24/11/04	17/11/03	18/11/02	21/11/01	-
Price	4.38	5.20	5.20	5.40	5.30	5.65	5.10	-
P/RPS	1.53	1.74	1.74	0.87	0.92	1.01	0.89	9.44%
YoY %	-12.07%	0.00%	100.00%	-5.43%	-8.91%	13.48%	-	-
Horiz. %	171.91%	195.51%	195.51%	97.75%	103.37%	113.48%	100.00%	-
P/EPS	22.38	16.73	18.60	9.57	9.67	8.32	5.84	25.08%
YoY %	33.77%	-10.05%	94.36%	-1.03%	16.23%	42.47%	-	-
Horiz. %	383.22%	286.47%	318.49%	163.87%	165.58%	142.47%	100.00%	-
EY	4.47	5.98	5.38	10.45	10.34	12.02	17.13	-20.05%
YoY %	-25.25%	11.15%	-48.52%	1.06%	-13.98%	-29.83%	-	-
Horiz. %	26.09%	34.91%	31.41%	61.00%	60.36%	70.17%	100.00%	-
DY	7.32	5.78	5.53	14.81	14.15	1.77	10.59	-5.96%
YoY %	26.64%	4.52%	-62.66%	4.66%	699.44%	-83.29%	-	-
Horiz. %	69.12%	54.58%	52.22%	139.85%	133.62%	16.71%	100.00%	-
P/NAPS	2.92	3.25	3.31	1.63	1.58	1.62	1.50	11.73%
YoY %	-10.15%	-1.81%	103.07%	3.16%	-2.47%	8.00%	-	-
Horiz. %	194.67%	216.67%	220.67%	108.67%	105.33%	108.00%	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