[CARLSBG] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 81.65%
YoY- -12.05%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 263,642 867,230 704,548 450,792 254,673 984,807 777,413 -51.40%
PBT 41,837 112,380 92,685 52,894 31,183 113,330 98,808 -43.64%
Tax -9,623 -23,704 -19,052 -9,573 -7,335 -24,616 -21,985 -42.38%
NP 32,214 88,676 73,633 43,321 23,848 88,714 76,823 -44.00%
-
NP to SH 32,214 88,676 73,633 43,321 23,848 88,714 76,823 -44.00%
-
Tax Rate 23.00% 21.09% 20.56% 18.10% 23.52% 21.72% 22.25% -
Total Cost 231,428 778,554 630,915 407,471 230,825 896,093 700,590 -52.24%
-
Net Worth 510,411 480,073 480,082 452,470 458,615 499,904 506,038 0.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 114,667 22,933 22,929 - 152,876 22,932 -
Div Payout % - 129.31% 31.15% 52.93% - 172.32% 29.85% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 510,411 480,073 480,082 452,470 458,615 499,904 506,038 0.57%
NOSH 305,635 305,779 305,784 305,723 154,039 152,876 152,881 58.76%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.22% 10.23% 10.45% 9.61% 9.36% 9.01% 9.88% -
ROE 6.31% 18.47% 15.34% 9.57% 5.20% 17.75% 15.18% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 86.26 283.61 230.41 147.45 166.59 644.19 508.51 -69.38%
EPS 10.54 29.00 24.08 14.17 7.80 58.03 50.25 -64.73%
DPS 0.00 37.50 7.50 7.50 0.00 100.00 15.00 -
NAPS 1.67 1.57 1.57 1.48 3.00 3.27 3.31 -36.65%
Adjusted Per Share Value based on latest NOSH - 305,698
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 86.23 283.64 230.43 147.44 83.30 322.10 254.27 -51.40%
EPS 10.54 29.00 24.08 14.17 7.80 29.02 25.13 -43.99%
DPS 0.00 37.50 7.50 7.50 0.00 50.00 7.50 -
NAPS 1.6694 1.5702 1.5702 1.4799 1.50 1.635 1.6551 0.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 5.30 5.35 5.30 5.50 5.70 5.30 5.05 -
P/RPS 6.14 1.89 2.30 3.73 3.42 0.82 0.99 237.93%
P/EPS 50.28 18.45 22.01 38.81 36.54 9.13 10.05 192.80%
EY 1.99 5.42 4.54 2.58 2.74 10.95 9.95 -65.83%
DY 0.00 7.01 1.42 1.36 0.00 18.87 2.97 -
P/NAPS 3.17 3.41 3.38 3.72 1.90 1.62 1.53 62.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 22/02/06 24/11/05 22/08/05 30/05/05 23/02/05 24/11/04 -
Price 4.98 5.55 5.20 5.35 11.00 5.35 5.40 -
P/RPS 5.77 1.96 2.26 3.63 6.60 0.83 1.06 209.76%
P/EPS 47.25 19.14 21.59 37.76 70.51 9.22 10.75 168.56%
EY 2.12 5.23 4.63 2.65 1.42 10.85 9.31 -62.74%
DY 0.00 6.76 1.44 1.40 0.00 18.69 2.78 -
P/NAPS 2.98 3.54 3.31 3.61 3.67 1.64 1.63 49.57%

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