[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

22-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -9.17%

YoY- -12.05%

Quarter Report

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	976,846	898,268	988,850	901,584	1,029,678	935,988	897,488	1.42%
YoY %	8.75%	-9.16%	9.68%	-12.44%	10.01%	4.29%	-	-
Horiz. %	108.84%	100.09%	110.18%	100.46%	114.73%	104.29%	100.00%	-
PBT	112,350	71,942	144,662	105,788	123,802	112,504	147,018	-4.37%
YoY %	56.17%	-50.27%	36.75%	-14.55%	10.04%	-23.48%	-	-
Horiz. %	76.42%	48.93%	98.40%	71.96%	84.21%	76.52%	100.00%	-
Tax	-26,472	-17,390	-33,442	-19,146	-25,284	-19,144	-25,358	0.71%
YoY %	-52.23%	48.00%	-74.67%	24.28%	-32.07%	24.51%	-	-
Horiz. %	104.39%	68.58%	131.88%	75.50%	99.71%	75.49%	100.00%	-
NP	85,878	54,552	111,220	86,642	98,518	93,360	121,660	-5.63%
YoY %	57.42%	-50.95%	28.37%	-12.05%	5.52%	-23.26%	-	-
Horiz. %	70.59%	44.84%	91.42%	71.22%	80.98%	76.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,878	54,552	111,220	86,642	98,518	93,360	121,660	-5.63%
YoY %	57.42%	-50.95%	28.37%	-12.05%	5.52%	-23.26%	-	-
Horiz. %	70.59%	44.84%	91.42%	71.22%	80.98%	76.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.56%	24.17%	23.12%	18.10%	20.42%	17.02%	17.25%	-
YoY %	-2.52%	4.54%	27.73%	-11.36%	19.98%	-1.33%	-	-
Horiz. %	136.58%	140.12%	134.03%	104.93%	118.38%	98.67%	100.00%	-
Total Cost	890,968	843,716	877,630	814,942	931,160	842,628	775,828	2.33%
YoY %	5.60%	-3.86%	7.69%	-12.48%	10.51%	8.61%	-	-
Horiz. %	114.84%	108.75%	113.12%	105.04%	120.02%	108.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,516	431,156	464,690	452,470	478,524	485,423	508,948	-2.15%
YoY %	3.56%	-7.22%	2.70%	-5.44%	-1.42%	-4.62%	-	-
Horiz. %	87.73%	84.72%	91.30%	88.90%	94.02%	95.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	305	305	45,857	45,858	45,864	30,529	-	-
YoY %	0.00%	-99.33%	-0.00%	-0.01%	50.23%	0.00%	-	-
Horiz. %	1.00%	1.00%	150.21%	150.21%	150.23%	100.00%	-	-
Div Payout %	0.36%	0.56%	41.23%	52.93%	46.55%	32.70%	-	-
YoY %	-35.71%	-98.64%	-22.10%	13.71%	42.35%	0.00%	-	-
Horiz. %	1.10%	1.71%	126.09%	161.87%	142.35%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	446,516	431,156	464,690	452,470	478,524	485,423	508,948	-2.15%
YoY %	3.56%	-7.22%	2.70%	-5.44%	-1.42%	-4.62%	-	-
Horiz. %	87.73%	84.72%	91.30%	88.90%	94.02%	95.38%	100.00%	-
NOSH	305,833	305,784	305,717	305,723	152,883	152,648	152,379	12.30%
YoY %	0.02%	0.02%	-0.00%	99.97%	0.15%	0.18%	-	-
Horiz. %	200.71%	200.67%	200.63%	200.63%	100.33%	100.18%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	8.79%	6.07%	11.25%	9.61%	9.57%	9.97%	13.56%	-
YoY %	44.81%	-46.04%	17.07%	0.42%	-4.01%	-26.47%	-	-
Horiz. %	64.82%	44.76%	82.96%	70.87%	70.58%	73.53%	100.00%	-
ROE	19.23%	12.65%	23.93%	19.15%	20.59%	19.23%	23.90%	-
YoY %	52.02%	-47.14%	24.96%	-6.99%	7.07%	-19.54%	-	-
Horiz. %	80.46%	52.93%	100.13%	80.13%	86.15%	80.46%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	319.40	293.76	323.45	294.90	673.51	613.16	588.98	-9.68%
YoY %	8.73%	-9.18%	9.68%	-56.21%	9.84%	4.11%	-	-
Horiz. %	54.23%	49.88%	54.92%	50.07%	114.35%	104.11%	100.00%	-
EPS	28.08	17.84	36.38	28.34	64.44	61.16	79.84	-15.97%
YoY %	57.40%	-50.96%	28.37%	-56.02%	5.36%	-23.40%	-	-
Horiz. %	35.17%	22.34%	45.57%	35.50%	80.71%	76.60%	100.00%	-
DPS	0.10	0.10	15.00	15.00	30.00	20.00	0.00	-
YoY %	0.00%	-99.33%	0.00%	-50.00%	50.00%	0.00%	-	-
Horiz. %	0.50%	0.50%	75.00%	75.00%	150.00%	100.00%	-	-
NAPS	1.46	1.41	1.52	1.48	3.13	3.18	3.34	-12.87%
YoY %	3.55%	-7.24%	2.70%	-52.72%	-1.57%	-4.79%	-	-
Horiz. %	43.71%	42.22%	45.51%	44.31%	93.71%	95.21%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 305,698
RPS	319.49	293.79	323.42	294.88	336.77	306.13	293.54	1.42%
YoY %	8.75%	-9.16%	9.68%	-12.44%	10.01%	4.29%	-	-
Horiz. %	108.84%	100.09%	110.18%	100.46%	114.73%	104.29%	100.00%	-
EPS	28.09	17.84	36.38	28.34	32.22	30.53	39.79	-5.63%
YoY %	57.46%	-50.96%	28.37%	-12.04%	5.54%	-23.27%	-	-
Horiz. %	70.60%	44.84%	91.43%	71.22%	80.98%	76.73%	100.00%	-
DPS	0.10	0.10	15.00	15.00	15.00	9.99	0.00	-
YoY %	0.00%	-99.33%	0.00%	0.00%	50.15%	0.00%	-	-
Horiz. %	1.00%	1.00%	150.15%	150.15%	150.15%	100.00%	-	-
NAPS	1.4604	1.4102	1.5198	1.4799	1.5651	1.5877	1.6646	-2.15%
YoY %	3.56%	-7.21%	2.70%	-5.44%	-1.42%	-4.62%	-	-
Horiz. %	87.73%	84.72%	91.30%	88.90%	94.02%	95.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	3.88	4.84	5.00	5.50	5.40	5.40	5.50	-
P/RPS	1.21	1.65	1.55	1.87	0.80	0.88	0.93	4.47%
YoY %	-26.67%	6.45%	-17.11%	133.75%	-9.09%	-5.38%	-	-
Horiz. %	130.11%	177.42%	166.67%	201.08%	86.02%	94.62%	100.00%	-
P/EPS	13.82	27.13	13.74	19.41	8.38	8.83	6.89	12.28%
YoY %	-49.06%	97.45%	-29.21%	131.62%	-5.10%	28.16%	-	-
Horiz. %	200.58%	393.76%	199.42%	281.71%	121.63%	128.16%	100.00%	-
EY	7.24	3.69	7.28	5.15	11.93	11.33	14.52	-10.94%
YoY %	96.21%	-49.31%	41.36%	-56.83%	5.30%	-21.97%	-	-
Horiz. %	49.86%	25.41%	50.14%	35.47%	82.16%	78.03%	100.00%	-
DY	0.03	0.02	3.00	2.73	5.56	3.70	0.00	-
YoY %	50.00%	-99.33%	9.89%	-50.90%	50.27%	0.00%	-	-
Horiz. %	0.81%	0.54%	81.08%	73.78%	150.27%	100.00%	-	-
P/NAPS	2.66	3.43	3.29	3.72	1.73	1.70	1.65	8.27%
YoY %	-22.45%	4.26%	-11.56%	115.03%	1.76%	3.03%	-	-
Horiz. %	161.21%	207.88%	199.39%	225.45%	104.85%	103.03%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	22/08/08	20/08/07	30/08/06	22/08/05	25/08/04	20/08/03	22/08/02	-
Price	3.82	4.86	5.00	5.35	5.15	5.60	5.65	-
P/RPS	1.20	1.65	1.55	1.81	0.76	0.91	0.96	3.78%
YoY %	-27.27%	6.45%	-14.36%	138.16%	-16.48%	-5.21%	-	-
Horiz. %	125.00%	171.88%	161.46%	188.54%	79.17%	94.79%	100.00%	-
P/EPS	13.60	27.24	13.74	18.88	7.99	9.16	7.08	11.48%
YoY %	-50.07%	98.25%	-27.22%	136.30%	-12.77%	29.38%	-	-
Horiz. %	192.09%	384.75%	194.07%	266.67%	112.85%	129.38%	100.00%	-
EY	7.35	3.67	7.28	5.30	12.51	10.92	14.13	-10.31%
YoY %	100.27%	-49.59%	37.36%	-57.63%	14.56%	-22.72%	-	-
Horiz. %	52.02%	25.97%	51.52%	37.51%	88.54%	77.28%	100.00%	-
DY	0.03	0.02	3.00	2.80	5.83	3.57	0.00	-
YoY %	50.00%	-99.33%	7.14%	-51.97%	63.31%	0.00%	-	-
Horiz. %	0.84%	0.56%	84.03%	78.43%	163.31%	100.00%	-	-
P/NAPS	2.62	3.45	3.29	3.61	1.65	1.76	1.69	7.57%
YoY %	-24.06%	4.86%	-8.86%	118.79%	-6.25%	4.14%	-	-
Horiz. %	155.03%	204.14%	194.67%	213.61%	97.63%	104.14%	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