[CARLSBG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 31.75%
YoY- -32.6%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 976,846 1,157,732 897,530 925,064 898,268 1,011,960 929,744 3.35%
PBT 112,350 141,964 97,705 94,241 71,942 56,504 110,423 1.16%
Tax -26,472 -35,964 -19,212 -22,368 -17,390 -13,948 -24,519 5.24%
NP 85,878 106,000 78,493 71,873 54,552 42,556 85,904 -0.02%
-
NP to SH 85,878 106,000 78,493 71,873 54,552 42,556 85,904 -0.02%
-
Tax Rate 23.56% 25.33% 19.66% 23.73% 24.17% 24.68% 22.20% -
Total Cost 890,968 1,051,732 819,037 853,190 843,716 969,404 843,840 3.69%
-
Net Worth 446,516 498,212 470,896 458,635 431,156 486,092 476,904 -4.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 305 - 107,022 203 305 - 120,754 -98.15%
Div Payout % 0.36% - 136.35% 0.28% 0.56% - 140.57% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 446,516 498,212 470,896 458,635 431,156 486,092 476,904 -4.29%
NOSH 305,833 305,651 305,777 305,757 305,784 305,718 305,708 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.79% 9.16% 8.75% 7.77% 6.07% 4.21% 9.24% -
ROE 19.23% 21.28% 16.67% 15.67% 12.65% 8.75% 18.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 319.40 378.77 293.52 302.55 293.76 331.01 304.13 3.32%
EPS 28.08 34.68 25.67 23.51 17.84 13.92 28.10 -0.04%
DPS 0.10 0.00 35.00 0.07 0.10 0.00 39.50 -98.14%
NAPS 1.46 1.63 1.54 1.50 1.41 1.59 1.56 -4.32%
Adjusted Per Share Value based on latest NOSH - 305,729
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 319.49 378.66 293.55 302.56 293.79 330.98 304.09 3.35%
EPS 28.09 34.67 25.67 23.51 17.84 13.92 28.10 -0.02%
DPS 0.10 0.00 35.00 0.07 0.10 0.00 39.49 -98.14%
NAPS 1.4604 1.6295 1.5401 1.50 1.4102 1.5898 1.5598 -4.29%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.88 4.10 4.24 4.64 4.84 5.40 5.10 -
P/RPS 1.21 1.08 1.44 1.53 1.65 1.63 1.68 -19.66%
P/EPS 13.82 11.82 16.52 19.74 27.13 38.79 18.15 -16.62%
EY 7.24 8.46 6.05 5.07 3.69 2.58 5.51 19.98%
DY 0.03 0.00 8.25 0.01 0.02 0.00 7.75 -97.54%
P/NAPS 2.66 2.52 2.75 3.09 3.43 3.40 3.27 -12.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 25/04/08 29/02/08 21/11/07 20/08/07 31/05/07 23/02/07 -
Price 3.82 4.36 4.02 4.38 4.86 4.98 5.50 -
P/RPS 1.20 1.15 1.37 1.45 1.65 1.50 1.81 -23.98%
P/EPS 13.60 12.57 15.66 18.63 27.24 35.78 19.57 -21.56%
EY 7.35 7.95 6.39 5.37 3.67 2.80 5.11 27.45%
DY 0.03 0.00 8.71 0.02 0.02 0.00 7.18 -97.41%
P/NAPS 2.62 2.67 2.61 2.92 3.45 3.13 3.53 -18.03%

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
Post a Comment