[CARLSBG] YoY Cumulative Quarter 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- 62.03%

YoY- 57.42%

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
Cumulative Result
Revenue	752,727	712,609	502,991	488,423	449,134	494,425	450,792	8.91%
YoY %	5.63%	41.67%	2.98%	8.75%	-9.16%	9.68%	-	-
Horiz. %	166.98%	158.08%	111.58%	108.35%	99.63%	109.68%	100.00%	-
PBT	105,247	89,803	46,500	56,175	35,971	72,331	52,894	12.14%
YoY %	17.20%	93.12%	-17.22%	56.17%	-50.27%	36.75%	-	-
Horiz. %	198.98%	169.78%	87.91%	106.20%	68.01%	136.75%	100.00%	-
Tax	-24,624	-20,610	-11,811	-13,236	-8,695	-16,721	-9,573	17.04%
YoY %	-19.48%	-74.50%	10.77%	-52.23%	48.00%	-74.67%	-	-
Horiz. %	257.22%	215.29%	123.38%	138.26%	90.83%	174.67%	100.00%	-
NP	80,623	69,193	34,689	42,939	27,276	55,610	43,321	10.90%
YoY %	16.52%	99.47%	-19.21%	57.42%	-50.95%	28.37%	-	-
Horiz. %	186.11%	159.72%	80.07%	99.12%	62.96%	128.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,963	68,660	34,263	42,939	27,276	55,610	43,321	10.75%
YoY %	16.46%	100.39%	-20.21%	57.42%	-50.95%	28.37%	-	-
Horiz. %	184.58%	158.49%	79.09%	99.12%	62.96%	128.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	22.95%	25.40%	23.56%	24.17%	23.12%	18.10%	-
YoY %	1.96%	-9.65%	7.81%	-2.52%	4.54%	27.73%	-	-
Horiz. %	129.28%	126.80%	140.33%	130.17%	133.54%	127.73%	100.00%	-
Total Cost	672,104	643,416	468,302	445,484	421,858	438,815	407,471	8.69%
YoY %	4.46%	37.39%	5.12%	5.60%	-3.86%	7.69%	-	-
Horiz. %	164.95%	157.90%	114.93%	109.33%	103.53%	107.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,530	541,087	479,983	446,516	431,156	464,690	452,470	3.50%
YoY %	2.85%	12.73%	7.50%	3.56%	-7.22%	2.70%	-	-
Horiz. %	123.00%	119.59%	106.08%	98.68%	95.29%	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
Dividend
Div	152	244	150	152	152	22,928	22,929	-56.64%
YoY %	-37.70%	62.67%	-1.32%	0.00%	-99.34%	-0.00%	-	-
Horiz. %	0.66%	1.06%	0.65%	0.66%	0.66%	100.00%	100.00%	-
Div Payout %	0.19%	0.36%	0.44%	0.36%	0.56%	41.23%	52.93%	-
YoY %	-47.22%	-18.18%	22.22%	-35.71%	-98.64%	-22.10%	-	-
Horiz. %	0.36%	0.68%	0.83%	0.68%	1.06%	77.90%	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	556,530	541,087	479,983	446,516	431,156	464,690	452,470	3.50%
YoY %	2.85%	12.73%	7.50%	3.56%	-7.22%	2.70%	-	-
Horiz. %	123.00%	119.59%	106.08%	98.68%	95.29%	102.70%	100.00%	-
NOSH	305,785	305,699	301,876	305,833	305,784	305,717	305,723	0.00%
YoY %	0.03%	1.27%	-1.29%	0.02%	0.02%	-0.00%	-	-
Horiz. %	100.02%	99.99%	98.74%	100.04%	100.02%	100.00%	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	10.71%	9.71%	6.90%	8.79%	6.07%	11.25%	9.61%	-
YoY %	10.30%	40.72%	-21.50%	44.81%	-46.04%	17.07%	-	-
Horiz. %	111.45%	101.04%	71.80%	91.47%	63.16%	117.07%	100.00%	-
ROE	14.37%	12.69%	7.14%	9.62%	6.33%	11.97%	9.57%	-
YoY %	13.24%	77.73%	-25.78%	51.97%	-47.12%	25.08%	-	-
Horiz. %	150.16%	132.60%	74.61%	100.52%	66.14%	125.08%	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	246.16	233.11	166.62	159.70	146.88	161.73	147.45	8.91%
YoY %	5.60%	39.91%	4.33%	8.73%	-9.18%	9.68%	-	-
Horiz. %	166.94%	158.09%	113.00%	108.31%	99.61%	109.68%	100.00%	-
EPS	26.15	22.46	11.35	14.04	8.92	18.19	14.17	10.74%
YoY %	16.43%	97.89%	-19.16%	57.40%	-50.96%	28.37%	-	-
Horiz. %	184.54%	158.50%	80.10%	99.08%	62.95%	128.37%	100.00%	-
DPS	0.05	0.08	0.05	0.05	0.05	7.50	7.50	-56.60%
YoY %	-37.50%	60.00%	0.00%	0.00%	-99.33%	0.00%	-	-
Horiz. %	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	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	246.20	233.08	164.52	159.75	146.90	161.72	147.44	8.91%
YoY %	5.63%	41.67%	2.99%	8.75%	-9.16%	9.69%	-	-
Horiz. %	166.98%	158.08%	111.58%	108.35%	99.63%	109.69%	100.00%	-
EPS	26.15	22.46	11.21	14.04	8.92	18.19	14.17	10.74%
YoY %	16.43%	100.36%	-20.16%	57.40%	-50.96%	28.37%	-	-
Horiz. %	184.54%	158.50%	79.11%	99.08%	62.95%	128.37%	100.00%	-
DPS	0.05	0.08	0.05	0.05	0.05	7.50	7.50	-56.60%
YoY %	-37.50%	60.00%	0.00%	0.00%	-99.33%	0.00%	-	-
Horiz. %	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	100.00%	-
NAPS	1.8203	1.7698	1.5699	1.4605	1.4102	1.5199	1.4799	3.50%
YoY %	2.85%	12.73%	7.49%	3.57%	-7.22%	2.70%	-	-
Horiz. %	123.00%	119.59%	106.08%	98.69%	95.29%	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
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	2.95	2.14	2.27	2.43	3.30	3.09	3.73	-3.83%
YoY %	37.85%	-5.73%	-6.58%	-26.36%	6.80%	-17.16%	-	-
Horiz. %	79.09%	57.37%	60.86%	65.15%	88.47%	82.84%	100.00%	-
P/EPS	27.76	22.26	33.30	27.64	54.26	27.49	38.81	-5.42%
YoY %	24.71%	-33.15%	20.48%	-49.06%	97.38%	-29.17%	-	-
Horiz. %	71.53%	57.36%	85.80%	71.22%	139.81%	70.83%	100.00%	-
EY	3.60	4.49	3.00	3.62	1.84	3.64	2.58	5.70%
YoY %	-19.82%	49.67%	-17.13%	96.74%	-49.45%	41.09%	-	-
Horiz. %	139.53%	174.03%	116.28%	140.31%	71.32%	141.09%	100.00%	-
DY	0.01	0.02	0.01	0.01	0.01	1.50	1.36	-55.88%
YoY %	-50.00%	100.00%	0.00%	0.00%	-99.33%	10.29%	-	-
Horiz. %	0.74%	1.47%	0.74%	0.74%	0.74%	110.29%	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	2.78	2.23	2.60	2.39	3.31	3.09	3.63	-4.34%
YoY %	24.66%	-14.23%	8.79%	-27.79%	7.12%	-14.88%	-	-
Horiz. %	76.58%	61.43%	71.63%	65.84%	91.18%	85.12%	100.00%	-
P/EPS	26.20	23.15	38.15	27.21	54.48	27.49	37.76	-5.90%
YoY %	13.17%	-39.32%	40.21%	-50.06%	98.18%	-27.20%	-	-
Horiz. %	69.39%	61.31%	101.03%	72.06%	144.28%	72.80%	100.00%	-
EY	3.82	4.32	2.62	3.68	1.84	3.64	2.65	6.28%
YoY %	-11.57%	64.89%	-28.80%	100.00%	-49.45%	37.36%	-	-
Horiz. %	144.15%	163.02%	98.87%	138.87%	69.43%	137.36%	100.00%	-
DY	0.01	0.02	0.01	0.01	0.01	1.50	1.40	-56.09%
YoY %	-50.00%	100.00%	0.00%	0.00%	-99.33%	7.14%	-	-
Horiz. %	0.71%	1.43%	0.71%	0.71%	0.71%	107.14%	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