[CARLSBG] QoQ Cumulative 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- 156.38%

YoY- -50.95%

Quarter Report

Q2 2007 Interim Report.doc

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	289,433	897,530	693,798	449,134	252,990	929,744	751,097	-47.01%
YoY %	-67.75%	29.36%	54.47%	77.53%	-72.79%	23.78%	-	-
Horiz. %	38.53%	119.50%	92.37%	59.80%	33.68%	123.78%	100.00%	-
PBT	35,491	97,705	70,681	35,971	14,126	110,423	106,632	-51.94%
YoY %	-63.68%	38.23%	96.49%	154.64%	-87.21%	3.56%	-	-
Horiz. %	33.28%	91.63%	66.28%	33.73%	13.25%	103.56%	100.00%	-
Tax	-8,991	-19,212	-16,776	-8,695	-3,487	-24,519	-26,658	-51.51%
YoY %	53.20%	-14.52%	-92.94%	-149.35%	85.78%	8.02%	-	-
Horiz. %	33.73%	72.07%	62.93%	32.62%	13.08%	91.98%	100.00%	-
NP	26,500	78,493	53,905	27,276	10,639	85,904	79,974	-52.08%
YoY %	-66.24%	45.61%	97.63%	156.38%	-87.62%	7.41%	-	-
Horiz. %	33.14%	98.15%	67.40%	34.11%	13.30%	107.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,500	78,493	53,905	27,276	10,639	85,904	79,974	-52.08%
YoY %	-66.24%	45.61%	97.63%	156.38%	-87.62%	7.41%	-	-
Horiz. %	33.14%	98.15%	67.40%	34.11%	13.30%	107.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	19.66%	23.73%	24.17%	24.68%	22.20%	25.00%	-
YoY %	28.84%	-17.15%	-1.82%	-2.07%	11.17%	-11.20%	-	-
Horiz. %	101.32%	78.64%	94.92%	96.68%	98.72%	88.80%	100.00%	-
Total Cost	262,933	819,037	639,893	421,858	242,351	843,840	671,123	-46.42%
YoY %	-67.90%	28.00%	51.68%	74.07%	-71.28%	25.74%	-	-
Horiz. %	39.18%	122.04%	95.35%	62.86%	36.11%	125.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	498,212	470,896	458,635	431,156	486,092	476,904	489,137	1.23%
YoY %	5.80%	2.67%	6.37%	-11.30%	1.93%	-2.50%	-	-
Horiz. %	101.86%	96.27%	93.76%	88.15%	99.38%	97.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	107,022	152	152	-	120,754	22,928	-
YoY %	-	70,309.21%	0.00%	0.00%	-	426.67%	-	-
Horiz. %	-	466.77%	0.66%	0.66%	-	526.67%	100.00%	-
Div Payout %	-	136.35%	0.28%	0.56%	-	140.57%	28.67%	-
YoY %	-	48,596.43%	-50.00%	0.00%	-	390.30%	-	-
Horiz. %	-	475.58%	0.98%	1.95%	-	490.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	498,212	470,896	458,635	431,156	486,092	476,904	489,137	1.23%
YoY %	5.80%	2.67%	6.37%	-11.30%	1.93%	-2.50%	-	-
Horiz. %	101.86%	96.27%	93.76%	88.15%	99.38%	97.50%	100.00%	-
NOSH	305,651	305,777	305,757	305,784	305,718	305,708	305,711	-0.01%
YoY %	-0.04%	0.01%	-0.01%	0.02%	0.00%	-0.00%	-	-
Horiz. %	99.98%	100.02%	100.02%	100.02%	100.00%	100.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	9.16%	8.75%	7.77%	6.07%	4.21%	9.24%	10.65%	-
YoY %	4.69%	12.61%	28.01%	44.18%	-54.44%	-13.24%	-	-
Horiz. %	86.01%	82.16%	72.96%	57.00%	39.53%	86.76%	100.00%	-
ROE	5.32%	16.67%	11.75%	6.33%	2.19%	18.01%	16.35%	-
YoY %	-68.09%	41.87%	85.62%	189.04%	-87.84%	10.15%	-	-
Horiz. %	32.54%	101.96%	71.87%	38.72%	13.39%	110.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	94.69	293.52	226.91	146.88	82.75	304.13	245.69	-47.00%
YoY %	-67.74%	29.36%	54.49%	77.50%	-72.79%	23.79%	-	-
Horiz. %	38.54%	119.47%	92.36%	59.78%	33.68%	123.79%	100.00%	-
EPS	8.67	25.67	17.63	8.92	3.48	28.10	26.16	-52.07%
YoY %	-66.23%	45.60%	97.65%	156.32%	-87.62%	7.42%	-	-
Horiz. %	33.14%	98.13%	67.39%	34.10%	13.30%	107.42%	100.00%	-
DPS	0.00	35.00	0.05	0.05	0.00	39.50	7.50	-
YoY %	0.00%	69,900.00%	0.00%	0.00%	0.00%	426.67%	-	-
Horiz. %	0.00%	466.67%	0.67%	0.67%	0.00%	526.67%	100.00%	-
NAPS	1.63	1.54	1.50	1.41	1.59	1.56	1.60	1.24%
YoY %	5.84%	2.67%	6.38%	-11.32%	1.92%	-2.50%	-	-
Horiz. %	101.87%	96.25%	93.75%	88.12%	99.38%	97.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 305,827
RPS	94.66	293.55	226.92	146.90	82.74	304.09	245.66	-47.01%
YoY %	-67.75%	29.36%	54.47%	77.54%	-72.79%	23.78%	-	-
Horiz. %	38.53%	119.49%	92.37%	59.80%	33.68%	123.78%	100.00%	-
EPS	8.67	25.67	17.63	8.92	3.48	28.10	26.16	-52.07%
YoY %	-66.23%	45.60%	97.65%	156.32%	-87.62%	7.42%	-	-
Horiz. %	33.14%	98.13%	67.39%	34.10%	13.30%	107.42%	100.00%	-
DPS	0.00	35.00	0.05	0.05	0.00	39.49	7.50	-
YoY %	0.00%	69,900.00%	0.00%	0.00%	0.00%	426.53%	-	-
Horiz. %	0.00%	466.67%	0.67%	0.67%	0.00%	526.53%	100.00%	-
NAPS	1.6295	1.5401	1.50	1.4102	1.5898	1.5598	1.5998	1.23%
YoY %	5.80%	2.67%	6.37%	-11.30%	1.92%	-2.50%	-	-
Horiz. %	101.86%	96.27%	93.76%	88.15%	99.37%	97.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	4.10	4.24	4.64	4.84	5.40	5.10	5.00	-
P/RPS	4.33	1.44	2.04	3.30	6.53	1.68	2.04	65.08%
YoY %	200.69%	-29.41%	-38.18%	-49.46%	288.69%	-17.65%	-	-
Horiz. %	212.25%	70.59%	100.00%	161.76%	320.10%	82.35%	100.00%	-
P/EPS	47.29	16.52	26.32	54.26	155.17	18.15	19.11	82.85%
YoY %	186.26%	-37.23%	-51.49%	-65.03%	754.93%	-5.02%	-	-
Horiz. %	247.46%	86.45%	137.73%	283.94%	811.98%	94.98%	100.00%	-
EY	2.11	6.05	3.80	1.84	0.64	5.51	5.23	-45.37%
YoY %	-65.12%	59.21%	106.52%	187.50%	-88.38%	5.35%	-	-
Horiz. %	40.34%	115.68%	72.66%	35.18%	12.24%	105.35%	100.00%	-
DY	0.00	8.25	0.01	0.01	0.00	7.75	1.50	-
YoY %	0.00%	82,400.00%	0.00%	0.00%	0.00%	416.67%	-	-
Horiz. %	0.00%	550.00%	0.67%	0.67%	0.00%	516.67%	100.00%	-
P/NAPS	2.52	2.75	3.09	3.43	3.40	3.27	3.13	-13.44%
YoY %	-8.36%	-11.00%	-9.91%	0.88%	3.98%	4.47%	-	-
Horiz. %	80.51%	87.86%	98.72%	109.58%	108.63%	104.47%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	25/04/08	29/02/08	21/11/07	20/08/07	31/05/07	23/02/07	24/11/06	-
Price	4.36	4.02	4.38	4.86	4.98	5.50	5.20	-
P/RPS	4.60	1.37	1.93	3.31	6.02	1.81	2.12	67.52%
YoY %	235.77%	-29.02%	-41.69%	-45.02%	232.60%	-14.62%	-	-
Horiz. %	216.98%	64.62%	91.04%	156.13%	283.96%	85.38%	100.00%	-
P/EPS	50.29	15.66	24.84	54.48	143.10	19.57	19.88	85.55%
YoY %	221.14%	-36.96%	-54.41%	-61.93%	631.22%	-1.56%	-	-
Horiz. %	252.97%	78.77%	124.95%	274.04%	719.82%	98.44%	100.00%	-
EY	1.99	6.39	4.03	1.84	0.70	5.11	5.03	-46.07%
YoY %	-68.86%	58.56%	119.02%	162.86%	-86.30%	1.59%	-	-
Horiz. %	39.56%	127.04%	80.12%	36.58%	13.92%	101.59%	100.00%	-
DY	0.00	8.71	0.01	0.01	0.00	7.18	1.44	-
YoY %	0.00%	87,000.00%	0.00%	0.00%	0.00%	398.61%	-	-
Horiz. %	0.00%	604.86%	0.69%	0.69%	0.00%	498.61%	100.00%	-
P/NAPS	2.67	2.61	2.92	3.45	3.13	3.53	3.25	-12.27%
YoY %	2.30%	-10.62%	-15.36%	10.22%	-11.33%	8.62%	-	-
Horiz. %	82.15%	80.31%	89.85%	106.15%	96.31%	108.62%	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