[CARLSBG] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 81.42%
YoY- 100.39%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 407,215 1,368,158 1,042,101 712,609 378,455 1,045,483 745,087 -33.17%
PBT 64,299 176,536 136,628 89,803 49,218 102,560 75,747 -10.35%
Tax -14,918 -42,413 -33,259 -20,610 -11,100 -25,835 -19,361 -15.96%
NP 49,381 134,123 103,369 69,193 38,118 76,725 56,386 -8.47%
-
NP to SH 48,944 133,242 102,747 68,660 37,845 76,142 56,043 -8.64%
-
Tax Rate 23.20% 24.03% 24.34% 22.95% 22.55% 25.19% 25.56% -
Total Cost 357,834 1,234,035 938,732 643,416 340,337 968,758 688,701 -35.39%
-
Net Worth 632,817 590,080 574,722 541,087 550,250 512,687 504,508 16.32%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 177,329 244 244 - 69,774 151 -
Div Payout % - 133.09% 0.24% 0.36% - 91.64% 0.27% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 632,817 590,080 574,722 541,087 550,250 512,687 504,508 16.32%
NOSH 305,708 305,741 305,703 305,699 305,694 303,365 303,920 0.39%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.13% 9.80% 9.92% 9.71% 10.07% 7.34% 7.57% -
ROE 7.73% 22.58% 17.88% 12.69% 6.88% 14.85% 11.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.20 447.49 340.89 233.11 123.80 344.63 245.16 -33.44%
EPS 16.01 43.58 33.61 22.46 12.38 24.90 18.44 -8.99%
DPS 0.00 58.00 0.08 0.08 0.00 23.00 0.05 -
NAPS 2.07 1.93 1.88 1.77 1.80 1.69 1.66 15.86%
Adjusted Per Share Value based on latest NOSH - 305,704
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 133.19 447.48 340.84 233.07 123.78 341.94 243.69 -33.17%
EPS 16.01 43.58 33.61 22.46 12.38 24.90 18.33 -8.63%
DPS 0.00 58.00 0.08 0.08 0.00 22.82 0.05 -
NAPS 2.0697 1.93 1.8797 1.7697 1.7997 1.6768 1.6501 16.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.39 6.32 5.18 5.00 5.05 4.54 4.20 -
P/RPS 5.55 1.41 1.52 2.14 4.08 1.32 1.71 119.36%
P/EPS 46.16 14.50 15.41 22.26 40.79 18.09 22.78 60.19%
EY 2.17 6.90 6.49 4.49 2.45 5.53 4.39 -37.51%
DY 0.00 9.18 0.02 0.02 0.00 5.07 0.01 -
P/NAPS 3.57 3.27 2.76 2.82 2.81 2.69 2.53 25.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 -
Price 7.23 6.30 5.85 5.20 4.73 4.56 4.40 -
P/RPS 5.43 1.41 1.72 2.23 3.82 1.32 1.79 109.69%
P/EPS 45.16 14.46 17.41 23.15 38.21 18.17 23.86 53.07%
EY 2.21 6.92 5.75 4.32 2.62 5.50 4.19 -34.74%
DY 0.00 9.21 0.01 0.02 0.00 5.04 0.01 -
P/NAPS 3.49 3.26 3.11 2.94 2.63 2.70 2.65 20.16%

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