[CARLSBG] YoY TTM 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- -5.02%

YoY- -28.34%

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
TTM Result
Revenue	1,574,071	1,408,276	1,255,101	974,775	936,799	884,453	910,863	9.53%
YoY %	11.77%	12.20%	28.76%	4.05%	5.92%	-2.90%	-	-
Horiz. %	172.81%	154.61%	137.79%	107.02%	102.85%	97.10%	100.00%	-
PBT	232,162	191,980	145,863	91,616	117,909	74,063	131,837	9.88%
YoY %	20.93%	31.62%	59.21%	-22.30%	59.20%	-43.82%	-	-
Horiz. %	176.10%	145.62%	110.64%	69.49%	89.44%	56.18%	100.00%	-
Tax	-54,207	-46,427	-34,574	-23,747	-23,753	-16,493	-30,872	9.82%
YoY %	-16.76%	-34.28%	-45.59%	0.03%	-44.02%	46.58%	-	-
Horiz. %	175.59%	150.39%	111.99%	76.92%	76.94%	53.42%	100.00%	-
NP	177,955	145,553	111,289	67,869	94,156	57,570	100,965	9.89%
YoY %	22.26%	30.79%	63.98%	-27.92%	63.55%	-42.98%	-	-
Horiz. %	176.25%	144.16%	110.23%	67.22%	93.26%	57.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,303	144,545	110,539	67,473	94,156	57,570	100,965	9.72%
YoY %	21.97%	30.76%	63.83%	-28.34%	63.55%	-42.98%	-	-
Horiz. %	174.62%	143.16%	109.48%	66.83%	93.26%	57.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	24.18%	23.70%	25.92%	20.15%	22.27%	23.42%	-
YoY %	-3.43%	2.03%	-8.56%	28.64%	-9.52%	-4.91%	-	-
Horiz. %	99.70%	103.25%	101.20%	110.67%	86.04%	95.09%	100.00%	-
Total Cost	1,396,116	1,262,723	1,143,812	906,906	842,643	826,883	809,898	9.49%
YoY %	10.56%	10.40%	26.12%	7.63%	1.91%	2.10%	-	-
Horiz. %	172.38%	155.91%	141.23%	111.98%	104.04%	102.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,138	556,202	541,096	478,300	446,114	431,216	464,861	-11.70%
YoY %	-60.42%	2.79%	13.13%	7.21%	3.45%	-7.24%	-	-
Horiz. %	47.36%	119.65%	116.40%	102.89%	95.97%	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
Dividend
Div	206,458	154,615	54,652	23,123	91,899	97,967	91,970	14.41%
YoY %	33.53%	182.91%	136.35%	-74.84%	-6.19%	6.52%	-	-
Horiz. %	224.48%	168.11%	59.42%	25.14%	99.92%	106.52%	100.00%	-
Div Payout %	117.10%	106.97%	49.44%	34.27%	97.60%	170.17%	91.09%	-
YoY %	9.47%	116.36%	44.27%	-64.89%	-42.65%	86.82%	-	-
Horiz. %	128.55%	117.43%	54.28%	37.62%	107.15%	186.82%	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	556,202	541,096	478,300	446,114	431,216	464,861	-11.70%
YoY %	-60.42%	2.79%	13.13%	7.21%	3.45%	-7.24%	-	-
Horiz. %	47.36%	119.65%	116.40%	102.89%	95.97%	92.76%	100.00%	-
NOSH	305,748	305,605	305,704	300,817	305,557	305,827	305,830	-0.00%
YoY %	0.05%	-0.03%	1.62%	-1.55%	-0.09%	-0.00%	-	-
Horiz. %	99.97%	99.93%	99.96%	98.36%	99.91%	100.00%	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	11.31%	10.34%	8.87%	6.96%	10.05%	6.51%	11.08%	-
YoY %	9.38%	16.57%	27.44%	-30.75%	54.38%	-41.25%	-	-
Horiz. %	102.08%	93.32%	80.05%	62.82%	90.70%	58.75%	100.00%	-
ROE	80.09%	25.99%	20.43%	14.11%	21.11%	13.35%	21.72%	-
YoY %	208.16%	27.21%	44.79%	-33.16%	58.13%	-38.54%	-	-
Horiz. %	368.74%	119.66%	94.06%	64.96%	97.19%	61.46%	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	514.83	460.81	410.56	324.04	306.59	289.20	297.83	9.54%
YoY %	11.72%	12.24%	26.70%	5.69%	6.01%	-2.90%	-	-
Horiz. %	172.86%	154.72%	137.85%	108.80%	102.94%	97.10%	100.00%	-
EPS	57.66	47.30	36.16	22.43	30.81	18.82	33.01	9.73%
YoY %	21.90%	30.81%	61.21%	-27.20%	63.71%	-42.99%	-	-
Horiz. %	174.67%	143.29%	109.54%	67.95%	93.34%	57.01%	100.00%	-
DPS	67.55	50.55	18.08	7.55	30.05	32.05	30.08	14.42%
YoY %	33.63%	179.59%	139.47%	-74.88%	-6.24%	6.55%	-	-
Horiz. %	224.57%	168.05%	60.11%	25.10%	99.90%	106.55%	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	514.83	460.60	410.50	318.82	306.40	289.28	297.91	9.53%
YoY %	11.77%	12.20%	28.76%	4.05%	5.92%	-2.90%	-	-
Horiz. %	172.81%	154.61%	137.79%	107.02%	102.85%	97.10%	100.00%	-
EPS	57.66	47.28	36.15	22.07	30.80	18.83	33.02	9.72%
YoY %	21.95%	30.79%	63.80%	-28.34%	63.57%	-42.97%	-	-
Horiz. %	174.62%	143.19%	109.48%	66.84%	93.28%	57.03%	100.00%	-
DPS	67.55	50.57	17.88	7.56	30.06	32.04	30.08	14.42%
YoY %	33.58%	182.83%	136.51%	-74.85%	-6.18%	6.52%	-	-
Horiz. %	224.57%	168.12%	59.44%	25.13%	99.93%	106.52%	100.00%	-
NAPS	0.72	1.8192	1.7697	1.5644	1.4591	1.4104	1.5204	-11.70%
YoY %	-60.42%	2.80%	13.12%	7.22%	3.45%	-7.23%	-	-
Horiz. %	47.36%	119.65%	116.40%	102.89%	95.97%	92.77%	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	2.34	1.58	1.22	1.17	1.27	1.67	1.68	5.67%
YoY %	48.10%	29.51%	4.27%	-7.87%	-23.95%	-0.60%	-	-
Horiz. %	139.29%	94.05%	72.62%	69.64%	75.60%	99.40%	100.00%	-
P/EPS	20.88	15.35	13.83	16.85	12.59	25.71	15.15	5.48%
YoY %	36.03%	10.99%	-17.92%	33.84%	-51.03%	69.70%	-	-
Horiz. %	137.82%	101.32%	91.29%	111.22%	83.10%	169.70%	100.00%	-
EY	4.79	6.51	7.23	5.93	7.94	3.89	6.60	-5.19%
YoY %	-26.42%	-9.96%	21.92%	-25.31%	104.11%	-41.06%	-	-
Horiz. %	72.58%	98.64%	109.55%	89.85%	120.30%	58.94%	100.00%	-
DY	5.61	6.96	3.62	2.00	7.74	6.62	6.02	-1.16%
YoY %	-19.40%	92.27%	81.00%	-74.16%	16.92%	9.97%	-	-
Horiz. %	93.19%	115.61%	60.13%	33.22%	128.57%	109.97%	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	2.39	1.49	1.27	1.34	1.25	1.68	1.68	6.04%
YoY %	60.40%	17.32%	-5.22%	7.20%	-25.60%	0.00%	-	-
Horiz. %	142.26%	88.69%	75.60%	79.76%	74.40%	100.00%	100.00%	-
P/EPS	21.33	14.48	14.38	19.30	12.40	25.82	15.15	5.86%
YoY %	47.31%	0.70%	-25.49%	55.65%	-51.98%	70.43%	-	-
Horiz. %	140.79%	95.58%	94.92%	127.39%	81.85%	170.43%	100.00%	-
EY	4.69	6.90	6.95	5.18	8.07	3.87	6.60	-5.52%
YoY %	-32.03%	-0.72%	34.17%	-35.81%	108.53%	-41.36%	-	-
Horiz. %	71.06%	104.55%	105.30%	78.48%	122.27%	58.64%	100.00%	-
DY	5.49	7.38	3.48	1.74	7.87	6.59	6.02	-1.52%
YoY %	-25.61%	112.07%	100.00%	-77.89%	19.42%	9.47%	-	-
Horiz. %	91.20%	122.59%	57.81%	28.90%	130.73%	109.47%	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