[CARLSBG] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 21.61%

YoY- 30.35%

Quarter Report

Q1 2010 Interim Report.pdf

Latest QR

Upcoming QR

CARLSBG's Result

CARLSBG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	1,601,499	1,536,188	1,396,918	1,134,088	960,624	933,953	919,092	9.68%
YoY %	4.25%	9.97%	23.18%	18.06%	2.86%	1.62%	-	-
Horiz. %	174.25%	167.14%	151.99%	123.39%	104.52%	101.62%	100.00%	-
PBT	244,674	223,855	191,617	122,377	95,201	119,070	82,712	19.79%
YoY %	9.30%	16.82%	56.58%	28.55%	-20.05%	43.96%	-	-
Horiz. %	295.81%	270.64%	231.67%	147.96%	115.10%	143.96%	100.00%	-
Tax	-52,775	-52,794	-46,231	-29,065	-23,991	-24,716	-18,383	19.19%
YoY %	0.04%	-14.20%	-59.06%	-21.15%	2.93%	-34.45%	-	-
Horiz. %	287.09%	287.19%	251.49%	158.11%	130.51%	134.45%	100.00%	-
NP	191,899	171,061	145,386	93,312	71,210	94,354	64,329	19.96%
YoY %	12.18%	17.66%	55.81%	31.04%	-24.53%	46.67%	-	-
Horiz. %	298.31%	265.92%	226.00%	145.05%	110.70%	146.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	189,805	169,578	144,341	92,599	71,037	94,354	64,329	19.74%
YoY %	11.93%	17.48%	55.88%	30.35%	-24.71%	46.67%	-	-
Horiz. %	295.05%	263.61%	224.38%	143.95%	110.43%	146.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	23.58%	24.13%	23.75%	25.20%	20.76%	22.23%	-
YoY %	-8.52%	-2.28%	1.60%	-5.75%	21.39%	-6.61%	-	-
Horiz. %	97.03%	106.07%	108.55%	106.84%	113.36%	93.39%	100.00%	-
Total Cost	1,409,600	1,365,127	1,251,532	1,040,776	889,414	839,599	854,763	8.68%
YoY %	3.26%	9.08%	20.25%	17.02%	5.93%	-1.77%	-	-
Horiz. %	164.91%	159.71%	146.42%	121.76%	104.05%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,725	336,322	632,817	550,250	491,924	498,212	486,092	-4.97%
YoY %	6.36%	-46.85%	15.01%	11.86%	-1.26%	2.49%	-	-
Horiz. %	73.59%	69.19%	130.18%	113.20%	101.20%	102.49%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	177,486	206,458	154,707	54,558	23,125	91,899	120,751	6.62%
YoY %	-14.03%	33.45%	183.56%	135.93%	-74.84%	-23.89%	-	-
Horiz. %	146.99%	170.98%	128.12%	45.18%	19.15%	76.11%	100.00%	-
Div Payout %	93.51%	121.75%	107.18%	58.92%	32.55%	97.40%	187.71%	-
YoY %	-23.20%	13.59%	81.91%	81.01%	-66.58%	-48.11%	-	-
Horiz. %	49.82%	64.86%	57.10%	31.39%	17.34%	51.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	357,725	336,322	632,817	550,250	491,924	498,212	486,092	-4.97%
YoY %	6.36%	-46.85%	15.01%	11.86%	-1.26%	2.49%	-	-
Horiz. %	73.59%	69.19%	130.18%	113.20%	101.20%	102.49%	100.00%	-
NOSH	305,748	305,748	305,708	305,694	305,542	305,651	305,718	0.00%
YoY %	0.00%	0.01%	0.00%	0.05%	-0.04%	-0.02%	-	-
Horiz. %	100.01%	100.01%	100.00%	99.99%	99.94%	99.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	11.98%	11.14%	10.41%	8.23%	7.41%	10.10%	7.00%	-
YoY %	7.54%	7.01%	26.49%	11.07%	-26.63%	44.29%	-	-
Horiz. %	171.14%	159.14%	148.71%	117.57%	105.86%	144.29%	100.00%	-
ROE	53.06%	50.42%	22.81%	16.83%	14.44%	18.94%	13.23%	-
YoY %	5.24%	121.04%	35.53%	16.55%	-23.76%	43.16%	-	-
Horiz. %	401.06%	381.10%	172.41%	127.21%	109.15%	143.16%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	523.80	502.44	456.94	370.99	314.40	305.56	300.63	9.68%
YoY %	4.25%	9.96%	23.17%	18.00%	2.89%	1.64%	-	-
Horiz. %	174.23%	167.13%	151.99%	123.40%	104.58%	101.64%	100.00%	-
EPS	62.08	55.46	47.22	30.29	23.25	30.87	21.04	19.74%
YoY %	11.94%	17.45%	55.89%	30.28%	-24.68%	46.72%	-	-
Horiz. %	295.06%	263.59%	224.43%	143.96%	110.50%	146.72%	100.00%	-
DPS	58.05	67.55	50.58	18.05	7.55	30.05	39.50	6.62%
YoY %	-14.06%	33.55%	180.22%	139.07%	-74.88%	-23.92%	-	-
Horiz. %	146.96%	171.01%	128.05%	45.70%	19.11%	76.08%	100.00%	-
NAPS	1.17	1.10	2.07	1.80	1.61	1.63	1.59	-4.97%
YoY %	6.36%	-46.86%	15.00%	11.80%	-1.23%	2.52%	-	-
Horiz. %	73.58%	69.18%	130.19%	113.21%	101.26%	102.52%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 305,694
RPS	523.80	502.44	456.89	370.92	314.19	305.46	300.60	9.68%
YoY %	4.25%	9.97%	23.18%	18.06%	2.86%	1.62%	-	-
Horiz. %	174.25%	167.15%	151.99%	123.39%	104.52%	101.62%	100.00%	-
EPS	62.08	55.46	47.21	30.29	23.23	30.86	21.04	19.74%
YoY %	11.94%	17.48%	55.86%	30.39%	-24.72%	46.67%	-	-
Horiz. %	295.06%	263.59%	224.38%	143.96%	110.41%	146.67%	100.00%	-
DPS	58.05	67.55	50.60	17.84	7.56	30.06	39.49	6.62%
YoY %	-14.06%	33.50%	183.63%	135.98%	-74.85%	-23.88%	-	-
Horiz. %	147.00%	171.06%	128.13%	45.18%	19.14%	76.12%	100.00%	-
NAPS	1.17	1.10	2.0697	1.7997	1.6089	1.6295	1.5898	-4.97%
YoY %	6.36%	-46.85%	15.00%	11.86%	-1.26%	2.50%	-	-
Horiz. %	73.59%	69.19%	130.19%	113.20%	101.20%	102.50%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	13.80	10.30	7.39	5.05	3.38	4.10	5.40	-
P/RPS	2.63	2.05	1.62	1.36	1.08	1.34	1.80	6.51%
YoY %	28.29%	26.54%	19.12%	25.93%	-19.40%	-25.56%	-	-
Horiz. %	146.11%	113.89%	90.00%	75.56%	60.00%	74.44%	100.00%	-
P/EPS	22.23	18.57	15.65	16.67	14.54	13.28	25.66	-2.36%
YoY %	19.71%	18.66%	-6.12%	14.65%	9.49%	-48.25%	-	-
Horiz. %	86.63%	72.37%	60.99%	64.96%	56.66%	51.75%	100.00%	-
EY	4.50	5.38	6.39	6.00	6.88	7.53	3.90	2.41%
YoY %	-16.36%	-15.81%	6.50%	-12.79%	-8.63%	93.08%	-	-
Horiz. %	115.38%	137.95%	163.85%	153.85%	176.41%	193.08%	100.00%	-
DY	4.21	6.56	6.84	3.57	2.23	7.33	7.31	-8.77%
YoY %	-35.82%	-4.09%	91.60%	60.09%	-69.58%	0.27%	-	-
Horiz. %	57.59%	89.74%	93.57%	48.84%	30.51%	100.27%	100.00%	-
P/NAPS	11.79	9.36	3.57	2.81	2.10	2.52	3.40	23.00%
YoY %	25.96%	162.18%	27.05%	33.81%	-16.67%	-25.88%	-	-
Horiz. %	346.76%	275.29%	105.00%	82.65%	61.76%	74.12%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	30/05/12	11/05/11	27/05/10	11/05/09	25/04/08	31/05/07	-
Price	16.08	10.50	7.23	4.73	3.60	4.36	4.98	-
P/RPS	3.07	2.09	1.58	1.27	1.15	1.43	1.66	10.78%
YoY %	46.89%	32.28%	24.41%	10.43%	-19.58%	-13.86%	-	-
Horiz. %	184.94%	125.90%	95.18%	76.51%	69.28%	86.14%	100.00%	-
P/EPS	25.90	18.93	15.31	15.62	15.48	14.12	23.67	1.51%
YoY %	36.82%	23.64%	-1.98%	0.90%	9.63%	-40.35%	-	-
Horiz. %	109.42%	79.97%	64.68%	65.99%	65.40%	59.65%	100.00%	-
EY	3.86	5.28	6.53	6.40	6.46	7.08	4.23	-1.51%
YoY %	-26.89%	-19.14%	2.03%	-0.93%	-8.76%	67.38%	-	-
Horiz. %	91.25%	124.82%	154.37%	151.30%	152.72%	167.38%	100.00%	-
DY	3.61	6.43	7.00	3.82	2.10	6.89	7.93	-12.28%
YoY %	-43.86%	-8.14%	83.25%	81.90%	-69.52%	-13.11%	-	-
Horiz. %	45.52%	81.08%	88.27%	48.17%	26.48%	86.89%	100.00%	-
P/NAPS	13.74	9.55	3.49	2.63	2.24	2.67	3.13	27.93%
YoY %	43.87%	173.64%	32.70%	17.41%	-16.10%	-14.70%	-	-
Horiz. %	438.98%	305.11%	111.50%	84.03%	71.57%	85.30%	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