[CARLSBG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

27-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 60.2%

YoY- -20.21%

Quarter Report

Q2_2009_Interim_Report1.pdf

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	837,443	752,727	712,609	502,991	488,423	449,134	494,425	9.17%
YoY %	11.25%	5.63%	41.67%	2.98%	8.75%	-9.16%	-	-
Horiz. %	169.38%	152.24%	144.13%	101.73%	98.79%	90.84%	100.00%	-
PBT	117,035	105,247	89,803	46,500	56,175	35,971	72,331	8.34%
YoY %	11.20%	17.20%	93.12%	-17.22%	56.17%	-50.27%	-	-
Horiz. %	161.80%	145.51%	124.16%	64.29%	77.66%	49.73%	100.00%	-
Tax	-25,837	-24,624	-20,610	-11,811	-13,236	-8,695	-16,721	7.51%
YoY %	-4.93%	-19.48%	-74.50%	10.77%	-52.23%	48.00%	-	-
Horiz. %	154.52%	147.26%	123.26%	70.64%	79.16%	52.00%	100.00%	-
NP	91,198	80,623	69,193	34,689	42,939	27,276	55,610	8.58%
YoY %	13.12%	16.52%	99.47%	-19.21%	57.42%	-50.95%	-	-
Horiz. %	164.00%	144.98%	124.43%	62.38%	77.21%	49.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,106	79,963	68,660	34,263	42,939	27,276	55,610	8.36%
YoY %	12.68%	16.46%	100.39%	-20.21%	57.42%	-50.95%	-	-
Horiz. %	162.03%	143.79%	123.47%	61.61%	77.21%	49.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	23.40%	22.95%	25.40%	23.56%	24.17%	23.12%	-
YoY %	-5.64%	1.96%	-9.65%	7.81%	-2.52%	4.54%	-	-
Horiz. %	95.50%	101.21%	99.26%	109.86%	101.90%	104.54%	100.00%	-
Total Cost	746,245	672,104	643,416	468,302	445,484	421,858	438,815	9.24%
YoY %	11.03%	4.46%	37.39%	5.12%	5.60%	-3.86%	-	-
Horiz. %	170.06%	153.16%	146.63%	106.72%	101.52%	96.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,138	556,530	541,087	479,983	446,516	431,156	464,690	-11.69%
YoY %	-60.44%	2.85%	12.73%	7.50%	3.56%	-7.22%	-	-
Horiz. %	47.37%	119.76%	116.44%	103.29%	96.09%	92.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	152	152	244	150	152	152	22,928	-56.62%
YoY %	0.00%	-37.70%	62.67%	-1.32%	0.00%	-99.34%	-	-
Horiz. %	0.66%	0.66%	1.06%	0.65%	0.66%	0.66%	100.00%	-
Div Payout %	0.17%	0.19%	0.36%	0.44%	0.36%	0.56%	41.23%	-
YoY %	-10.53%	-47.22%	-18.18%	22.22%	-35.71%	-98.64%	-	-
Horiz. %	0.41%	0.46%	0.87%	1.07%	0.87%	1.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	220,138	556,530	541,087	479,983	446,516	431,156	464,690	-11.69%
YoY %	-60.44%	2.85%	12.73%	7.50%	3.56%	-7.22%	-	-
Horiz. %	47.37%	119.76%	116.44%	103.29%	96.09%	92.78%	100.00%	-
NOSH	305,748	305,785	305,699	301,876	305,833	305,784	305,717	0.00%
YoY %	-0.01%	0.03%	1.27%	-1.29%	0.02%	0.02%	-	-
Horiz. %	100.01%	100.02%	99.99%	98.74%	100.04%	100.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.89%	10.71%	9.71%	6.90%	8.79%	6.07%	11.25%	-
YoY %	1.68%	10.30%	40.72%	-21.50%	44.81%	-46.04%	-	-
Horiz. %	96.80%	95.20%	86.31%	61.33%	78.13%	53.96%	100.00%	-
ROE	40.93%	14.37%	12.69%	7.14%	9.62%	6.33%	11.97%	-
YoY %	184.83%	13.24%	77.73%	-25.78%	51.97%	-47.12%	-	-
Horiz. %	341.94%	120.05%	106.02%	59.65%	80.37%	52.88%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	273.90	246.16	233.11	166.62	159.70	146.88	161.73	9.16%
YoY %	11.27%	5.60%	39.91%	4.33%	8.73%	-9.18%	-	-
Horiz. %	169.36%	152.20%	144.14%	103.02%	98.74%	90.82%	100.00%	-
EPS	29.47	26.15	22.46	11.35	14.04	8.92	18.19	8.36%
YoY %	12.70%	16.43%	97.89%	-19.16%	57.40%	-50.96%	-	-
Horiz. %	162.01%	143.76%	123.47%	62.40%	77.19%	49.04%	100.00%	-
DPS	0.05	0.05	0.08	0.05	0.05	0.05	7.50	-56.58%
YoY %	0.00%	-37.50%	60.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	0.67%	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	-
NAPS	0.72	1.82	1.77	1.59	1.46	1.41	1.52	-11.69%
YoY %	-60.44%	2.82%	11.32%	8.90%	3.55%	-7.24%	-	-
Horiz. %	47.37%	119.74%	116.45%	104.61%	96.05%	92.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 300,817
RPS	273.90	246.19	233.07	164.51	159.75	146.90	161.71	9.17%
YoY %	11.26%	5.63%	41.68%	2.98%	8.75%	-9.16%	-	-
Horiz. %	169.38%	152.24%	144.13%	101.73%	98.79%	90.84%	100.00%	-
EPS	29.47	26.15	22.46	11.21	14.04	8.92	18.19	8.36%
YoY %	12.70%	16.43%	100.36%	-20.16%	57.40%	-50.96%	-	-
Horiz. %	162.01%	143.76%	123.47%	61.63%	77.19%	49.04%	100.00%	-
DPS	0.05	0.05	0.08	0.05	0.05	0.05	7.50	-56.58%
YoY %	0.00%	-37.50%	60.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	0.67%	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	-
NAPS	0.72	1.8202	1.7697	1.5699	1.4604	1.4102	1.5198	-11.69%
YoY %	-60.44%	2.85%	12.73%	7.50%	3.56%	-7.21%	-	-
Horiz. %	47.37%	119.77%	116.44%	103.30%	96.09%	92.79%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	12.04	7.26	5.00	3.78	3.88	4.84	5.00	-
P/RPS	4.40	2.95	2.14	2.27	2.43	3.30	3.09	6.06%
YoY %	49.15%	37.85%	-5.73%	-6.58%	-26.36%	6.80%	-	-
Horiz. %	142.39%	95.47%	69.26%	73.46%	78.64%	106.80%	100.00%	-
P/EPS	40.85	27.76	22.26	33.30	27.64	54.26	27.49	6.81%
YoY %	47.15%	24.71%	-33.15%	20.48%	-49.06%	97.38%	-	-
Horiz. %	148.60%	100.98%	80.97%	121.13%	100.55%	197.38%	100.00%	-
EY	2.45	3.60	4.49	3.00	3.62	1.84	3.64	-6.37%
YoY %	-31.94%	-19.82%	49.67%	-17.13%	96.74%	-49.45%	-	-
Horiz. %	67.31%	98.90%	123.35%	82.42%	99.45%	50.55%	100.00%	-
DY	0.00	0.01	0.02	0.01	0.01	0.01	1.50	-
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	0.00%	0.67%	1.33%	0.67%	0.67%	0.67%	100.00%	-
P/NAPS	16.72	3.99	2.82	2.38	2.66	3.43	3.29	31.08%
YoY %	319.05%	41.49%	18.49%	-10.53%	-22.45%	4.26%	-	-
Horiz. %	508.21%	121.28%	85.71%	72.34%	80.85%	104.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	25/08/11	18/08/10	27/08/09	22/08/08	20/08/07	30/08/06	-
Price	12.30	6.85	5.20	4.33	3.82	4.86	5.00	-
P/RPS	4.49	2.78	2.23	2.60	2.39	3.31	3.09	6.42%
YoY %	61.51%	24.66%	-14.23%	8.79%	-27.79%	7.12%	-	-
Horiz. %	145.31%	89.97%	72.17%	84.14%	77.35%	107.12%	100.00%	-
P/EPS	41.74	26.20	23.15	38.15	27.21	54.48	27.49	7.20%
YoY %	59.31%	13.17%	-39.32%	40.21%	-50.06%	98.18%	-	-
Horiz. %	151.84%	95.31%	84.21%	138.78%	98.98%	198.18%	100.00%	-
EY	2.40	3.82	4.32	2.62	3.68	1.84	3.64	-6.70%
YoY %	-37.17%	-11.57%	64.89%	-28.80%	100.00%	-49.45%	-	-
Horiz. %	65.93%	104.95%	118.68%	71.98%	101.10%	50.55%	100.00%	-
DY	0.00	0.01	0.02	0.01	0.01	0.01	1.50	-
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	0.00%	0.67%	1.33%	0.67%	0.67%	0.67%	100.00%	-
P/NAPS	17.08	3.76	2.94	2.72	2.62	3.45	3.29	31.55%
YoY %	354.26%	27.89%	8.09%	3.82%	-24.06%	4.86%	-	-
Horiz. %	519.15%	114.29%	89.36%	82.67%	79.64%	104.86%	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