[CARLSBG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.9%
YoY- -0.01%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,389,468 1,425,218 1,513,820 1,045,483 993,449 1,005,982 1,159,400 12.81%
PBT 182,170 179,606 196,872 102,560 100,996 93,000 117,604 33.84%
Tax -44,345 -41,220 -44,400 -25,835 -25,814 -23,622 -31,240 26.27%
NP 137,825 138,386 152,472 76,725 75,181 69,378 86,364 36.52%
-
NP to SH 136,996 137,320 151,380 76,142 74,724 68,526 85,552 36.83%
-
Tax Rate 24.34% 22.95% 22.55% 25.19% 25.56% 25.40% 26.56% -
Total Cost 1,251,642 1,286,832 1,361,348 968,758 918,268 936,604 1,073,036 10.79%
-
Net Worth 574,722 541,087 550,250 512,687 504,508 479,983 491,924 10.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 326 489 - 69,774 202 301 - -
Div Payout % 0.24% 0.36% - 91.64% 0.27% 0.44% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 574,722 541,087 550,250 512,687 504,508 479,983 491,924 10.91%
NOSH 305,703 305,699 305,694 303,365 303,920 301,876 305,542 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.92% 9.71% 10.07% 7.34% 7.57% 6.90% 7.45% -
ROE 23.84% 25.38% 27.51% 14.85% 14.81% 14.28% 17.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 454.51 466.22 495.21 344.63 326.88 333.24 379.46 12.77%
EPS 44.81 44.92 49.52 24.90 24.59 22.70 28.00 36.77%
DPS 0.11 0.16 0.00 23.00 0.07 0.10 0.00 -
NAPS 1.88 1.77 1.80 1.69 1.66 1.59 1.61 10.87%
Adjusted Per Share Value based on latest NOSH - 302,267
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 454.45 466.14 495.12 341.94 324.92 329.02 379.20 12.81%
EPS 44.81 44.91 49.51 24.90 24.44 22.41 27.98 36.84%
DPS 0.11 0.16 0.00 22.82 0.07 0.10 0.00 -
NAPS 1.8797 1.7697 1.7997 1.6768 1.6501 1.5699 1.6089 10.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.18 5.00 5.05 4.54 4.20 3.78 3.38 -
P/RPS 1.14 1.07 1.02 1.32 1.28 1.13 0.89 17.92%
P/EPS 11.56 11.13 10.20 18.09 17.08 16.65 12.07 -2.83%
EY 8.65 8.98 9.81 5.53 5.85 6.01 8.28 2.95%
DY 0.02 0.03 0.00 5.07 0.02 0.03 0.00 -
P/NAPS 2.76 2.82 2.81 2.69 2.53 2.38 2.10 19.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 11/05/09 -
Price 5.85 5.20 4.73 4.56 4.40 4.33 3.60 -
P/RPS 1.29 1.12 0.96 1.32 1.35 1.30 0.95 22.60%
P/EPS 13.05 11.58 9.55 18.17 17.90 19.07 12.86 0.98%
EY 7.66 8.64 10.47 5.50 5.59 5.24 7.78 -1.03%
DY 0.02 0.03 0.00 5.04 0.02 0.02 0.00 -
P/NAPS 3.11 2.94 2.63 2.70 2.65 2.72 2.24 24.42%

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