[CARLSBG] YoY Quarter Result on 30-Jun-2004 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- -24.04%

YoY- 11.87%

Quarter Report

Q2 2004_BMB_announcement.doc

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	196,144	230,783	196,119	215,101	193,261	193,101	201,554	-0.45%
YoY %	-15.01%	17.67%	-8.82%	11.30%	0.08%	-4.19%	-	-
Horiz. %	97.32%	114.50%	97.30%	106.72%	95.89%	95.81%	100.00%	-
PBT	21,845	30,494	21,691	24,112	19,479	30,499	36,425	-8.16%
YoY %	-28.36%	40.58%	-10.04%	23.78%	-36.13%	-16.27%	-	-
Horiz. %	59.97%	83.72%	59.55%	66.20%	53.48%	83.73%	100.00%	-
Tax	-5,208	-7,098	-2,218	-2,848	-472	-2,231	-6,500	-3.62%
YoY %	26.63%	-220.02%	22.12%	-503.39%	78.84%	65.68%	-	-
Horiz. %	80.12%	109.20%	34.12%	43.82%	7.26%	34.32%	100.00%	-
NP	16,637	23,396	19,473	21,264	19,007	28,268	29,925	-9.31%
YoY %	-28.89%	20.15%	-8.42%	11.87%	-32.76%	-5.54%	-	-
Horiz. %	55.60%	78.18%	65.07%	71.06%	63.52%	94.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,637	23,396	19,473	21,264	19,007	28,268	29,925	-9.31%
YoY %	-28.89%	20.15%	-8.42%	11.87%	-32.76%	-5.54%	-	-
Horiz. %	55.60%	78.18%	65.07%	71.06%	63.52%	94.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.84%	23.28%	10.23%	11.81%	2.42%	7.31%	17.84%	-
YoY %	2.41%	127.57%	-13.38%	388.02%	-66.89%	-59.02%	-	-
Horiz. %	133.63%	130.49%	57.34%	66.20%	13.57%	40.98%	100.00%	-
Total Cost	179,507	207,387	176,646	193,837	174,254	164,833	171,629	0.75%
YoY %	-13.44%	17.40%	-8.87%	11.24%	5.72%	-3.96%	-	-
Horiz. %	104.59%	120.83%	102.92%	112.94%	101.53%	96.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	431,216	464,861	452,433	478,478	485,480	508,976	476,735	-1.65%
YoY %	-7.24%	2.75%	-5.44%	-1.44%	-4.62%	6.76%	-	-
Horiz. %	90.45%	97.51%	94.90%	100.37%	101.83%	106.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	152	22,937	22,927	22,930	15,266	10,971	10,931	-50.94%
YoY %	-99.34%	0.04%	-0.01%	50.20%	39.15%	0.37%	-	-
Horiz. %	1.39%	209.83%	209.74%	209.77%	139.66%	100.37%	100.00%	-
Div Payout %	0.92%	98.04%	117.74%	107.84%	80.32%	38.81%	36.53%	-
YoY %	-99.06%	-16.73%	9.18%	34.26%	106.96%	6.24%	-	-
Horiz. %	2.52%	268.38%	322.31%	295.21%	219.87%	106.24%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	431,216	464,861	452,433	478,478	485,480	508,976	476,735	-1.65%
YoY %	-7.24%	2.75%	-5.44%	-1.44%	-4.62%	6.76%	-	-
Horiz. %	90.45%	97.51%	94.90%	100.37%	101.83%	106.76%	100.00%	-
NOSH	305,827	305,830	305,698	152,868	152,666	152,388	151,826	12.37%
YoY %	-0.00%	0.04%	99.98%	0.13%	0.18%	0.37%	-	-
Horiz. %	201.43%	201.43%	201.35%	100.69%	100.55%	100.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	8.48%	10.14%	9.93%	9.89%	9.83%	14.64%	14.85%	-
YoY %	-16.37%	2.11%	0.40%	0.61%	-32.86%	-1.41%	-	-
Horiz. %	57.10%	68.28%	66.87%	66.60%	66.20%	98.59%	100.00%	-
ROE	3.86%	5.03%	4.30%	4.44%	3.92%	5.55%	6.28%	-
YoY %	-23.26%	16.98%	-3.15%	13.27%	-29.37%	-11.62%	-	-
Horiz. %	61.46%	80.10%	68.47%	70.70%	62.42%	88.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	64.14	75.46	64.15	140.71	126.59	126.72	132.75	-11.41%
YoY %	-15.00%	17.63%	-54.41%	11.15%	-0.10%	-4.54%	-	-
Horiz. %	48.32%	56.84%	48.32%	106.00%	95.36%	95.46%	100.00%	-
EPS	5.44	7.65	6.37	13.91	12.45	18.55	19.71	-19.30%
YoY %	-28.89%	20.09%	-54.21%	11.73%	-32.88%	-5.89%	-	-
Horiz. %	27.60%	38.81%	32.32%	70.57%	63.17%	94.11%	100.00%	-
DPS	0.05	7.50	7.50	15.00	10.00	7.20	7.20	-56.30%
YoY %	-99.33%	0.00%	-50.00%	50.00%	38.89%	0.00%	-	-
Horiz. %	0.69%	104.17%	104.17%	208.33%	138.89%	100.00%	100.00%	-
NAPS	1.41	1.52	1.48	3.13	3.18	3.34	3.14	-12.48%
YoY %	-7.24%	2.70%	-52.72%	-1.57%	-4.79%	6.37%	-	-
Horiz. %	44.90%	48.41%	47.13%	99.68%	101.27%	106.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 152,868
RPS	64.15	75.48	64.15	70.35	63.21	63.16	65.92	-0.45%
YoY %	-15.01%	17.66%	-8.81%	11.30%	0.08%	-4.19%	-	-
Horiz. %	97.31%	114.50%	97.31%	106.72%	95.89%	95.81%	100.00%	-
EPS	5.44	7.65	6.37	6.95	6.22	9.25	9.79	-9.32%
YoY %	-28.89%	20.09%	-8.35%	11.74%	-32.76%	-5.52%	-	-
Horiz. %	55.57%	78.14%	65.07%	70.99%	63.53%	94.48%	100.00%	-
DPS	0.05	7.50	7.50	7.50	4.99	3.59	3.58	-50.91%
YoY %	-99.33%	0.00%	0.00%	50.30%	39.00%	0.28%	-	-
Horiz. %	1.40%	209.50%	209.50%	209.50%	139.39%	100.28%	100.00%	-
NAPS	1.4104	1.5205	1.4798	1.565	1.5879	1.6647	1.5593	-1.65%
YoY %	-7.24%	2.75%	-5.44%	-1.44%	-4.61%	6.76%	-	-
Horiz. %	90.45%	97.51%	94.90%	100.37%	101.83%	106.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	4.84	5.00	5.50	5.40	5.40	5.50	4.53	-
P/RPS	7.55	6.63	8.57	3.84	4.27	4.34	3.41	14.15%
YoY %	13.88%	-22.64%	123.18%	-10.07%	-1.61%	27.27%	-	-
Horiz. %	221.41%	194.43%	251.32%	112.61%	125.22%	127.27%	100.00%	-
P/EPS	88.97	65.36	86.34	38.82	43.37	29.65	22.98	25.29%
YoY %	36.12%	-24.30%	122.41%	-10.49%	46.27%	29.03%	-	-
Horiz. %	387.16%	284.42%	375.72%	168.93%	188.73%	129.03%	100.00%	-
EY	1.12	1.53	1.16	2.58	2.31	3.37	4.35	-20.23%
YoY %	-26.80%	31.90%	-55.04%	11.69%	-31.45%	-22.53%	-	-
Horiz. %	25.75%	35.17%	26.67%	59.31%	53.10%	77.47%	100.00%	-
DY	0.01	1.50	1.36	2.78	1.85	1.31	1.59	-57.01%
YoY %	-99.33%	10.29%	-51.08%	50.27%	41.22%	-17.61%	-	-
Horiz. %	0.63%	94.34%	85.53%	174.84%	116.35%	82.39%	100.00%	-
P/NAPS	3.43	3.29	3.72	1.73	1.70	1.65	1.44	15.55%
YoY %	4.26%	-11.56%	115.03%	1.76%	3.03%	14.58%	-	-
Horiz. %	238.19%	228.47%	258.33%	120.14%	118.06%	114.58%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	30/08/06	22/08/05	25/08/04	20/08/03	22/08/02	29/08/01	-
Price	4.86	5.00	5.35	5.15	5.60	5.65	5.25	-
P/RPS	7.58	6.63	8.34	3.66	4.42	4.46	3.95	11.46%
YoY %	14.33%	-20.50%	127.87%	-17.19%	-0.90%	12.91%	-	-
Horiz. %	191.90%	167.85%	211.14%	92.66%	111.90%	112.91%	100.00%	-
P/EPS	89.34	65.36	83.99	37.02	44.98	30.46	26.64	22.33%
YoY %	36.69%	-22.18%	126.88%	-17.70%	47.67%	14.34%	-	-
Horiz. %	335.36%	245.35%	315.28%	138.96%	168.84%	114.34%	100.00%	-
EY	1.12	1.53	1.19	2.70	2.22	3.28	3.75	-18.23%
YoY %	-26.80%	28.57%	-55.93%	21.62%	-32.32%	-12.53%	-	-
Horiz. %	29.87%	40.80%	31.73%	72.00%	59.20%	87.47%	100.00%	-
DY	0.01	1.50	1.40	2.91	1.79	1.27	1.37	-55.94%
YoY %	-99.33%	7.14%	-51.89%	62.57%	40.94%	-7.30%	-	-
Horiz. %	0.73%	109.49%	102.19%	212.41%	130.66%	92.70%	100.00%	-
P/NAPS	3.45	3.29	3.61	1.65	1.76	1.69	1.67	12.84%
YoY %	4.86%	-8.86%	118.79%	-6.25%	4.14%	1.20%	-	-
Horiz. %	206.59%	197.01%	216.17%	98.80%	105.39%	101.20%	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