[CARLSBG] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -10.51%

YoY- -42.98%

Quarter Report

Q2 2007 Interim Report.doc

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,255,101	974,775	936,799	884,453	910,863	920,760	922,854	5.25%
YoY %	28.76%	4.05%	5.92%	-2.90%	-1.07%	-0.23%	-	-
Horiz. %	136.00%	105.63%	101.51%	95.84%	98.70%	99.77%	100.00%	-
PBT	145,863	91,616	117,909	74,063	131,837	104,303	112,324	4.44%
YoY %	59.21%	-22.30%	59.20%	-43.82%	26.40%	-7.14%	-	-
Horiz. %	129.86%	81.56%	104.97%	65.94%	117.37%	92.86%	100.00%	-
Tax	-34,574	-23,747	-23,753	-16,493	-30,872	-21,527	-28,590	3.21%
YoY %	-45.59%	0.03%	-44.02%	46.58%	-43.41%	24.70%	-	-
Horiz. %	120.93%	83.06%	83.08%	57.69%	107.98%	75.30%	100.00%	-
NP	111,289	67,869	94,156	57,570	100,965	82,776	83,734	4.85%
YoY %	63.98%	-27.92%	63.55%	-42.98%	21.97%	-1.14%	-	-
Horiz. %	132.91%	81.05%	112.45%	68.75%	120.58%	98.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,539	67,473	94,156	57,570	100,965	82,776	83,734	4.73%
YoY %	63.83%	-28.34%	63.55%	-42.98%	21.97%	-1.14%	-	-
Horiz. %	132.01%	80.58%	112.45%	68.75%	120.58%	98.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.70%	25.92%	20.15%	22.27%	23.42%	20.64%	25.45%	-
YoY %	-8.56%	28.64%	-9.52%	-4.91%	13.47%	-18.90%	-	-
Horiz. %	93.12%	101.85%	79.17%	87.50%	92.02%	81.10%	100.00%	-
Total Cost	1,143,812	906,906	842,643	826,883	809,898	837,984	839,120	5.29%
YoY %	26.12%	7.63%	1.91%	2.10%	-3.35%	-0.14%	-	-
Horiz. %	136.31%	108.08%	100.42%	98.54%	96.52%	99.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	541,096	478,300	446,114	431,216	464,861	452,433	478,478	2.06%
YoY %	13.13%	7.21%	3.45%	-7.24%	2.75%	-5.44%	-	-
Horiz. %	113.09%	99.96%	93.24%	90.12%	97.15%	94.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	54,652	23,123	91,899	97,967	91,970	87,884	122,330	-12.56%
YoY %	136.35%	-74.84%	-6.19%	6.52%	4.65%	-28.16%	-	-
Horiz. %	44.68%	18.90%	75.12%	80.08%	75.18%	71.84%	100.00%	-
Div Payout %	49.44%	34.27%	97.60%	170.17%	91.09%	106.17%	146.09%	-
YoY %	44.27%	-64.89%	-42.65%	86.82%	-14.20%	-27.33%	-	-
Horiz. %	33.84%	23.46%	66.81%	116.48%	62.35%	72.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	541,096	478,300	446,114	431,216	464,861	452,433	478,478	2.06%
YoY %	13.13%	7.21%	3.45%	-7.24%	2.75%	-5.44%	-	-
Horiz. %	113.09%	99.96%	93.24%	90.12%	97.15%	94.56%	100.00%	-
NOSH	305,704	300,817	305,557	305,827	305,830	305,698	152,868	12.23%
YoY %	1.62%	-1.55%	-0.09%	-0.00%	0.04%	99.98%	-	-
Horiz. %	199.98%	196.78%	199.88%	200.06%	200.06%	199.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.87%	6.96%	10.05%	6.51%	11.08%	8.99%	9.07%	-
YoY %	27.44%	-30.75%	54.38%	-41.25%	23.25%	-0.88%	-	-
Horiz. %	97.79%	76.74%	110.80%	71.78%	122.16%	99.12%	100.00%	-
ROE	20.43%	14.11%	21.11%	13.35%	21.72%	18.30%	17.50%	-
YoY %	44.79%	-33.16%	58.13%	-38.54%	18.69%	4.57%	-	-
Horiz. %	116.74%	80.63%	120.63%	76.29%	124.11%	104.57%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	410.56	324.04	306.59	289.20	297.83	301.20	603.69	-6.22%
YoY %	26.70%	5.69%	6.01%	-2.90%	-1.12%	-50.11%	-	-
Horiz. %	68.01%	53.68%	50.79%	47.91%	49.33%	49.89%	100.00%	-
EPS	36.16	22.43	30.81	18.82	33.01	27.08	54.78	-6.68%
YoY %	61.21%	-27.20%	63.71%	-42.99%	21.90%	-50.57%	-	-
Horiz. %	66.01%	40.95%	56.24%	34.36%	60.26%	49.43%	100.00%	-
DPS	18.08	7.55	30.05	32.05	30.08	28.75	80.00	-21.94%
YoY %	139.47%	-74.88%	-6.24%	6.55%	4.63%	-64.06%	-	-
Horiz. %	22.60%	9.44%	37.56%	40.06%	37.60%	35.94%	100.00%	-
NAPS	1.77	1.59	1.46	1.41	1.52	1.48	3.13	-9.05%
YoY %	11.32%	8.90%	3.55%	-7.24%	2.70%	-52.72%	-	-
Horiz. %	56.55%	50.80%	46.65%	45.05%	48.56%	47.28%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 305,827
RPS	410.52	318.83	306.41	289.28	297.92	301.16	301.84	5.25%
YoY %	28.76%	4.05%	5.92%	-2.90%	-1.08%	-0.23%	-	-
Horiz. %	136.01%	105.63%	101.51%	95.84%	98.70%	99.77%	100.00%	-
EPS	36.15	22.07	30.80	18.83	33.02	27.07	27.39	4.73%
YoY %	63.80%	-28.34%	63.57%	-42.97%	21.98%	-1.17%	-	-
Horiz. %	131.98%	80.58%	112.45%	68.75%	120.55%	98.83%	100.00%	-
DPS	17.88	7.56	30.06	32.04	30.08	28.75	40.01	-12.55%
YoY %	136.51%	-74.85%	-6.18%	6.52%	4.63%	-28.14%	-	-
Horiz. %	44.69%	18.90%	75.13%	80.08%	75.18%	71.86%	100.00%	-
NAPS	1.7698	1.5644	1.4591	1.4104	1.5205	1.4798	1.565	2.06%
YoY %	13.13%	7.22%	3.45%	-7.24%	2.75%	-5.44%	-	-
Horiz. %	113.09%	99.96%	93.23%	90.12%	97.16%	94.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	5.00	3.78	3.88	4.84	5.00	5.50	5.40	-
P/RPS	1.22	1.17	1.27	1.67	1.68	1.83	0.89	5.39%
YoY %	4.27%	-7.87%	-23.95%	-0.60%	-8.20%	105.62%	-	-
Horiz. %	137.08%	131.46%	142.70%	187.64%	188.76%	205.62%	100.00%	-
P/EPS	13.83	16.85	12.59	25.71	15.15	20.31	9.86	5.79%
YoY %	-17.92%	33.84%	-51.03%	69.70%	-25.41%	105.98%	-	-
Horiz. %	140.26%	170.89%	127.69%	260.75%	153.65%	205.98%	100.00%	-
EY	7.23	5.93	7.94	3.89	6.60	4.92	10.14	-5.47%
YoY %	21.92%	-25.31%	104.11%	-41.06%	34.15%	-51.48%	-	-
Horiz. %	71.30%	58.48%	78.30%	38.36%	65.09%	48.52%	100.00%	-
DY	3.62	2.00	7.74	6.62	6.02	5.23	14.81	-20.91%
YoY %	81.00%	-74.16%	16.92%	9.97%	15.11%	-64.69%	-	-
Horiz. %	24.44%	13.50%	52.26%	44.70%	40.65%	35.31%	100.00%	-
P/NAPS	2.82	2.38	2.66	3.43	3.29	3.72	1.73	8.48%
YoY %	18.49%	-10.53%	-22.45%	4.26%	-11.56%	115.03%	-	-
Horiz. %	163.01%	137.57%	153.76%	198.27%	190.17%	215.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	27/08/09	22/08/08	20/08/07	30/08/06	22/08/05	25/08/04	-
Price	5.20	4.33	3.82	4.86	5.00	5.35	5.15	-
P/RPS	1.27	1.34	1.25	1.68	1.68	1.78	0.85	6.91%
YoY %	-5.22%	7.20%	-25.60%	0.00%	-5.62%	109.41%	-	-
Horiz. %	149.41%	157.65%	147.06%	197.65%	197.65%	209.41%	100.00%	-
P/EPS	14.38	19.30	12.40	25.82	15.15	19.76	9.40	7.33%
YoY %	-25.49%	55.65%	-51.98%	70.43%	-23.33%	110.21%	-	-
Horiz. %	152.98%	205.32%	131.91%	274.68%	161.17%	210.21%	100.00%	-
EY	6.95	5.18	8.07	3.87	6.60	5.06	10.64	-6.84%
YoY %	34.17%	-35.81%	108.53%	-41.36%	30.43%	-52.44%	-	-
Horiz. %	65.32%	48.68%	75.85%	36.37%	62.03%	47.56%	100.00%	-
DY	3.48	1.74	7.87	6.59	6.02	5.37	15.53	-22.05%
YoY %	100.00%	-77.89%	19.42%	9.47%	12.10%	-65.42%	-	-
Horiz. %	22.41%	11.20%	50.68%	42.43%	38.76%	34.58%	100.00%	-
P/NAPS	2.94	2.72	2.62	3.45	3.29	3.61	1.65	10.10%
YoY %	8.09%	3.82%	-24.06%	4.86%	-8.86%	118.79%	-	-
Horiz. %	178.18%	164.85%	158.79%	209.09%	199.39%	218.79%	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