[CARLSBG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 12.35%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,045,483 993,449 1,005,982 1,159,400 960,207 1,006,685 976,846 4.61%
PBT 102,560 100,996 93,000 117,604 101,291 116,048 112,350 -5.88%
Tax -25,835 -25,814 -23,622 -31,240 -25,172 -27,340 -26,472 -1.60%
NP 76,725 75,181 69,378 86,364 76,119 88,708 85,878 -7.21%
-
NP to SH 76,142 74,724 68,526 85,552 76,149 88,708 85,878 -7.68%
-
Tax Rate 25.19% 25.56% 25.40% 26.56% 24.85% 23.56% 23.56% -
Total Cost 968,758 918,268 936,604 1,073,036 884,088 917,977 890,968 5.72%
-
Net Worth 512,687 504,508 479,983 491,924 470,961 470,853 446,516 9.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 69,774 202 301 - 38,227 203 305 3603.66%
Div Payout % 91.64% 0.27% 0.44% - 50.20% 0.23% 0.36% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 512,687 504,508 479,983 491,924 470,961 470,853 446,516 9.62%
NOSH 303,365 303,920 301,876 305,542 305,819 305,749 305,833 -0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.34% 7.57% 6.90% 7.45% 7.93% 8.81% 8.79% -
ROE 14.85% 14.81% 14.28% 17.39% 16.17% 18.84% 19.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 344.63 326.88 333.24 379.46 313.98 329.25 319.40 5.18%
EPS 24.90 24.59 22.70 28.00 24.90 29.01 28.08 -7.67%
DPS 23.00 0.07 0.10 0.00 12.50 0.07 0.10 3616.92%
NAPS 1.69 1.66 1.59 1.61 1.54 1.54 1.46 10.21%
Adjusted Per Share Value based on latest NOSH - 305,542
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 341.94 324.92 329.02 379.20 314.05 329.25 319.49 4.61%
EPS 24.90 24.44 22.41 27.98 24.91 29.01 28.09 -7.70%
DPS 22.82 0.07 0.10 0.00 12.50 0.07 0.10 3597.55%
NAPS 1.6768 1.6501 1.5699 1.6089 1.5404 1.54 1.4604 9.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.54 4.20 3.78 3.38 3.60 3.86 3.88 -
P/RPS 1.32 1.28 1.13 0.89 1.15 1.17 1.21 5.95%
P/EPS 18.09 17.08 16.65 12.07 14.46 13.30 13.82 19.60%
EY 5.53 5.85 6.01 8.28 6.92 7.52 7.24 -16.40%
DY 5.07 0.02 0.03 0.00 3.47 0.02 0.03 2928.30%
P/NAPS 2.69 2.53 2.38 2.10 2.34 2.51 2.66 0.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 11/05/09 18/02/09 29/10/08 22/08/08 -
Price 4.56 4.40 4.33 3.60 3.80 3.36 3.82 -
P/RPS 1.32 1.35 1.30 0.95 1.21 1.02 1.20 6.54%
P/EPS 18.17 17.90 19.07 12.86 15.26 11.58 13.60 21.24%
EY 5.50 5.59 5.24 7.78 6.55 8.63 7.35 -17.53%
DY 5.04 0.02 0.02 0.00 3.29 0.02 0.03 2916.38%
P/NAPS 2.70 2.65 2.72 2.24 2.47 2.18 2.62 2.01%

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