[CARLSBG] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

26-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 63.57%

YoY- -15.76%

Quarter Report

Q3 2009 Interim Report (2).pdf

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	1,248,286	1,154,388	1,042,101	745,087	755,014	693,798	751,097	8.82%
YoY %	8.13%	10.78%	39.86%	-1.31%	8.82%	-7.63%	-	-
Horiz. %	166.20%	153.69%	138.74%	99.20%	100.52%	92.37%	100.00%	-
PBT	196,486	174,153	136,628	75,747	87,036	70,681	106,632	10.71%
YoY %	12.82%	27.47%	80.37%	-12.97%	23.14%	-33.72%	-	-
Horiz. %	184.27%	163.32%	128.13%	71.04%	81.62%	66.28%	100.00%	-
Tax	-43,495	-44,544	-33,259	-19,361	-20,505	-16,776	-26,658	8.49%
YoY %	2.35%	-33.93%	-71.78%	5.58%	-22.23%	37.07%	-	-
Horiz. %	163.16%	167.09%	124.76%	72.63%	76.92%	62.93%	100.00%	-
NP	152,991	129,609	103,369	56,386	66,531	53,905	79,974	11.40%
YoY %	18.04%	25.38%	83.32%	-15.25%	23.42%	-32.60%	-	-
Horiz. %	191.30%	162.06%	129.25%	70.51%	83.19%	67.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,163	128,811	102,747	56,043	66,531	53,905	79,974	11.18%
YoY %	17.35%	25.37%	83.34%	-15.76%	23.42%	-32.60%	-	-
Horiz. %	189.02%	161.07%	128.48%	70.08%	83.19%	67.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	25.58%	24.34%	25.56%	23.56%	23.73%	25.00%	-
YoY %	-13.45%	5.09%	-4.77%	8.49%	-0.72%	-5.08%	-	-
Horiz. %	88.56%	102.32%	97.36%	102.24%	94.24%	94.92%	100.00%	-
Total Cost	1,095,295	1,024,779	938,732	688,701	688,483	639,893	671,123	8.49%
YoY %	6.88%	9.17%	36.30%	0.03%	7.59%	-4.65%	-	-
Horiz. %	163.20%	152.70%	139.87%	102.62%	102.59%	95.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,288	605,378	574,722	504,508	470,853	458,635	489,137	-8.80%
YoY %	-53.54%	5.33%	13.92%	7.15%	2.66%	-6.24%	-	-
Horiz. %	57.51%	123.76%	117.50%	103.14%	96.26%	93.76%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	15,287	152	244	151	152	152	22,928	-6.52%
YoY %	9,957.24%	-37.70%	61.59%	-0.66%	0.00%	-99.34%	-	-
Horiz. %	66.67%	0.66%	1.06%	0.66%	0.66%	0.66%	100.00%	-
Div Payout %	10.11%	0.12%	0.24%	0.27%	0.23%	0.28%	28.67%	-
YoY %	8,325.00%	-50.00%	-11.11%	17.39%	-17.86%	-99.02%	-	-
Horiz. %	35.26%	0.42%	0.84%	0.94%	0.80%	0.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	281,288	605,378	574,722	504,508	470,853	458,635	489,137	-8.80%
YoY %	-53.54%	5.33%	13.92%	7.15%	2.66%	-6.24%	-	-
Horiz. %	57.51%	123.76%	117.50%	103.14%	96.26%	93.76%	100.00%	-
NOSH	305,748	305,746	305,703	303,920	305,749	305,757	305,711	0.00%
YoY %	0.00%	0.01%	0.59%	-0.60%	-0.00%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.00%	99.41%	100.01%	100.02%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	12.26%	11.23%	9.92%	7.57%	8.81%	7.77%	10.65%	-
YoY %	9.17%	13.21%	31.04%	-14.07%	13.38%	-27.04%	-	-
Horiz. %	115.12%	105.45%	93.15%	71.08%	82.72%	72.96%	100.00%	-
ROE	53.74%	21.28%	17.88%	11.11%	14.13%	11.75%	16.35%	-
YoY %	152.54%	19.02%	60.94%	-21.37%	20.26%	-28.13%	-	-
Horiz. %	328.69%	130.15%	109.36%	67.95%	86.42%	71.87%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	408.27	377.56	340.89	245.16	246.94	226.91	245.69	8.82%
YoY %	8.13%	10.76%	39.05%	-0.72%	8.83%	-7.64%	-	-
Horiz. %	166.17%	153.67%	138.75%	99.78%	100.51%	92.36%	100.00%	-
EPS	49.44	42.13	33.61	18.44	21.76	17.63	26.16	11.18%
YoY %	17.35%	25.35%	82.27%	-15.26%	23.43%	-32.61%	-	-
Horiz. %	188.99%	161.05%	128.48%	70.49%	83.18%	67.39%	100.00%	-
DPS	5.00	0.05	0.08	0.05	0.05	0.05	7.50	-6.52%
YoY %	9,900.00%	-37.50%	60.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	66.67%	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	-
NAPS	0.92	1.98	1.88	1.66	1.54	1.50	1.60	-8.80%
YoY %	-53.54%	5.32%	13.25%	7.79%	2.67%	-6.25%	-	-
Horiz. %	57.50%	123.75%	117.50%	103.75%	96.25%	93.75%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 306,760
RPS	408.29	377.57	340.85	243.70	246.95	226.93	245.67	8.82%
YoY %	8.14%	10.77%	39.86%	-1.32%	8.82%	-7.63%	-	-
Horiz. %	166.19%	153.69%	138.74%	99.20%	100.52%	92.37%	100.00%	-
EPS	49.44	42.13	33.61	18.33	21.76	17.63	26.16	11.18%
YoY %	17.35%	25.35%	83.36%	-15.76%	23.43%	-32.61%	-	-
Horiz. %	188.99%	161.05%	128.48%	70.07%	83.18%	67.39%	100.00%	-
DPS	5.00	0.05	0.08	0.05	0.05	0.05	7.50	-6.52%
YoY %	9,900.00%	-37.50%	60.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	66.67%	0.67%	1.07%	0.67%	0.67%	0.67%	100.00%	-
NAPS	0.92	1.9801	1.8798	1.6501	1.5401	1.5001	1.5999	-8.80%
YoY %	-53.54%	5.34%	13.92%	7.14%	2.67%	-6.24%	-	-
Horiz. %	57.50%	123.76%	117.49%	103.14%	96.26%	93.76%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	11.50	6.45	5.18	4.20	3.86	4.64	5.00	-
P/RPS	2.82	1.71	1.52	1.71	1.56	2.04	2.04	5.53%
YoY %	64.91%	12.50%	-11.11%	9.62%	-23.53%	0.00%	-	-
Horiz. %	138.24%	83.82%	74.51%	83.82%	76.47%	100.00%	100.00%	-
P/EPS	23.26	15.31	15.41	22.78	17.74	26.32	19.11	3.32%
YoY %	51.93%	-0.65%	-32.35%	28.41%	-32.60%	37.73%	-	-
Horiz. %	121.72%	80.12%	80.64%	119.20%	92.83%	137.73%	100.00%	-
EY	4.30	6.53	6.49	4.39	5.64	3.80	5.23	-3.20%
YoY %	-34.15%	0.62%	47.84%	-22.16%	48.42%	-27.34%	-	-
Horiz. %	82.22%	124.86%	124.09%	83.94%	107.84%	72.66%	100.00%	-
DY	0.43	0.01	0.02	0.01	0.01	0.01	1.50	-18.78%
YoY %	4,200.00%	-50.00%	100.00%	0.00%	0.00%	-99.33%	-	-
Horiz. %	28.67%	0.67%	1.33%	0.67%	0.67%	0.67%	100.00%	-
P/NAPS	12.50	3.26	2.76	2.53	2.51	3.09	3.13	25.93%
YoY %	283.44%	18.12%	9.09%	0.80%	-18.77%	-1.28%	-	-
Horiz. %	399.36%	104.15%	88.18%	80.83%	80.19%	98.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	15/11/11	11/11/10	26/11/09	29/10/08	21/11/07	24/11/06	-
Price	12.30	7.05	5.85	4.40	3.36	4.38	5.20	-
P/RPS	3.01	1.87	1.72	1.79	1.36	1.93	2.12	6.01%
YoY %	60.96%	8.72%	-3.91%	31.62%	-29.53%	-8.96%	-	-
Horiz. %	141.98%	88.21%	81.13%	84.43%	64.15%	91.04%	100.00%	-
P/EPS	24.88	16.73	17.41	23.86	15.44	24.84	19.88	3.80%
YoY %	48.71%	-3.91%	-27.03%	54.53%	-37.84%	24.95%	-	-
Horiz. %	125.15%	84.15%	87.58%	120.02%	77.67%	124.95%	100.00%	-
EY	4.02	5.98	5.75	4.19	6.48	4.03	5.03	-3.66%
YoY %	-32.78%	4.00%	37.23%	-35.34%	60.79%	-19.88%	-	-
Horiz. %	79.92%	118.89%	114.31%	83.30%	128.83%	80.12%	100.00%	-
DY	0.41	0.01	0.01	0.01	0.01	0.01	1.44	-18.87%
YoY %	4,000.00%	0.00%	0.00%	0.00%	0.00%	-99.31%	-	-
Horiz. %	28.47%	0.69%	0.69%	0.69%	0.69%	0.69%	100.00%	-
P/NAPS	13.37	3.56	3.11	2.65	2.18	2.92	3.25	26.55%
YoY %	275.56%	14.47%	17.36%	21.56%	-25.34%	-10.15%	-	-
Horiz. %	411.38%	109.54%	95.69%	81.54%	67.08%	89.85%	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