[CARLSBG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.3%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,005,982 1,159,400 960,207 1,006,685 976,846 1,157,732 897,530 7.90%
PBT 93,000 117,604 101,291 116,048 112,350 141,964 97,705 -3.23%
Tax -23,622 -31,240 -25,172 -27,340 -26,472 -35,964 -19,212 14.78%
NP 69,378 86,364 76,119 88,708 85,878 106,000 78,493 -7.90%
-
NP to SH 68,526 85,552 76,149 88,708 85,878 106,000 78,493 -8.66%
-
Tax Rate 25.40% 26.56% 24.85% 23.56% 23.56% 25.33% 19.66% -
Total Cost 936,604 1,073,036 884,088 917,977 890,968 1,051,732 819,037 9.36%
-
Net Worth 479,983 491,924 470,961 470,853 446,516 498,212 470,896 1.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 301 - 38,227 203 305 - 107,022 -98.01%
Div Payout % 0.44% - 50.20% 0.23% 0.36% - 136.35% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 479,983 491,924 470,961 470,853 446,516 498,212 470,896 1.28%
NOSH 301,876 305,542 305,819 305,749 305,833 305,651 305,777 -0.85%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.90% 7.45% 7.93% 8.81% 8.79% 9.16% 8.75% -
ROE 14.28% 17.39% 16.17% 18.84% 19.23% 21.28% 16.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 333.24 379.46 313.98 329.25 319.40 378.77 293.52 8.83%
EPS 22.70 28.00 24.90 29.01 28.08 34.68 25.67 -7.87%
DPS 0.10 0.00 12.50 0.07 0.10 0.00 35.00 -97.99%
NAPS 1.59 1.61 1.54 1.54 1.46 1.63 1.54 2.15%
Adjusted Per Share Value based on latest NOSH - 305,595
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 329.03 379.21 314.06 329.26 319.50 378.67 293.56 7.90%
EPS 22.41 27.98 24.91 29.01 28.09 34.67 25.67 -8.66%
DPS 0.10 0.00 12.50 0.07 0.10 0.00 35.00 -97.99%
NAPS 1.5699 1.609 1.5404 1.5401 1.4605 1.6295 1.5402 1.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.78 3.38 3.60 3.86 3.88 4.10 4.24 -
P/RPS 1.13 0.89 1.15 1.17 1.21 1.08 1.44 -14.93%
P/EPS 16.65 12.07 14.46 13.30 13.82 11.82 16.52 0.52%
EY 6.01 8.28 6.92 7.52 7.24 8.46 6.05 -0.44%
DY 0.03 0.00 3.47 0.02 0.03 0.00 8.25 -97.64%
P/NAPS 2.38 2.10 2.34 2.51 2.66 2.52 2.75 -9.19%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 11/05/09 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 -
Price 4.33 3.60 3.80 3.36 3.82 4.36 4.02 -
P/RPS 1.30 0.95 1.21 1.02 1.20 1.15 1.37 -3.43%
P/EPS 19.07 12.86 15.26 11.58 13.60 12.57 15.66 14.04%
EY 5.24 7.78 6.55 8.63 7.35 7.95 6.39 -12.40%
DY 0.02 0.00 3.29 0.02 0.03 0.00 8.71 -98.26%
P/NAPS 2.72 2.24 2.47 2.18 2.62 2.67 2.61 2.79%

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