[CARLSBG] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.21%
YoY- -8.63%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,006,685 976,846 1,157,732 897,530 925,064 898,268 1,011,960 -0.34%
PBT 116,048 112,350 141,964 97,705 94,241 71,942 56,504 61.36%
Tax -27,340 -26,472 -35,964 -19,212 -22,368 -17,390 -13,948 56.43%
NP 88,708 85,878 106,000 78,493 71,873 54,552 42,556 62.96%
-
NP to SH 88,708 85,878 106,000 78,493 71,873 54,552 42,556 62.96%
-
Tax Rate 23.56% 23.56% 25.33% 19.66% 23.73% 24.17% 24.68% -
Total Cost 917,977 890,968 1,051,732 819,037 853,190 843,716 969,404 -3.55%
-
Net Worth 470,853 446,516 498,212 470,896 458,635 431,156 486,092 -2.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 203 305 - 107,022 203 305 - -
Div Payout % 0.23% 0.36% - 136.35% 0.28% 0.56% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 470,853 446,516 498,212 470,896 458,635 431,156 486,092 -2.09%
NOSH 305,749 305,833 305,651 305,777 305,757 305,784 305,718 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.81% 8.79% 9.16% 8.75% 7.77% 6.07% 4.21% -
ROE 18.84% 19.23% 21.28% 16.67% 15.67% 12.65% 8.75% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 329.25 319.40 378.77 293.52 302.55 293.76 331.01 -0.35%
EPS 29.01 28.08 34.68 25.67 23.51 17.84 13.92 62.93%
DPS 0.07 0.10 0.00 35.00 0.07 0.10 0.00 -
NAPS 1.54 1.46 1.63 1.54 1.50 1.41 1.59 -2.10%
Adjusted Per Share Value based on latest NOSH - 305,820
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 329.25 319.49 378.66 293.55 302.56 293.79 330.98 -0.34%
EPS 29.01 28.09 34.67 25.67 23.51 17.84 13.92 62.93%
DPS 0.07 0.10 0.00 35.00 0.07 0.10 0.00 -
NAPS 1.54 1.4604 1.6295 1.5401 1.50 1.4102 1.5898 -2.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.86 3.88 4.10 4.24 4.64 4.84 5.40 -
P/RPS 1.17 1.21 1.08 1.44 1.53 1.65 1.63 -19.78%
P/EPS 13.30 13.82 11.82 16.52 19.74 27.13 38.79 -50.91%
EY 7.52 7.24 8.46 6.05 5.07 3.69 2.58 103.65%
DY 0.02 0.03 0.00 8.25 0.01 0.02 0.00 -
P/NAPS 2.51 2.66 2.52 2.75 3.09 3.43 3.40 -18.27%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 20/08/07 31/05/07 -
Price 3.36 3.82 4.36 4.02 4.38 4.86 4.98 -
P/RPS 1.02 1.20 1.15 1.37 1.45 1.65 1.50 -22.61%
P/EPS 11.58 13.60 12.57 15.66 18.63 27.24 35.78 -52.76%
EY 8.63 7.35 7.95 6.39 5.37 3.67 2.80 111.35%
DY 0.02 0.03 0.00 8.71 0.02 0.02 0.00 -
P/NAPS 2.18 2.62 2.67 2.61 2.92 3.45 3.13 -21.37%

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