[CARLSBG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 55.96%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 450,792 254,673 984,807 777,413 514,839 299,738 876,009 -35.80%
PBT 52,894 31,183 113,330 98,808 61,901 37,789 106,675 -37.38%
Tax -9,573 -7,335 -24,616 -21,985 -12,642 -9,794 -25,520 -48.01%
NP 43,321 23,848 88,714 76,823 49,259 27,995 81,155 -34.22%
-
NP to SH 43,321 23,848 88,714 76,823 49,259 27,995 81,155 -34.22%
-
Tax Rate 18.10% 23.52% 21.72% 22.25% 20.42% 25.92% 23.92% -
Total Cost 407,471 230,825 896,093 700,590 465,580 271,743 794,854 -35.97%
-
Net Worth 452,470 458,615 499,904 506,038 478,524 539,717 511,513 -7.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 22,929 - 152,876 22,932 22,932 - 114,517 -65.80%
Div Payout % 52.93% - 172.32% 29.85% 46.55% - 141.11% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 452,470 458,615 499,904 506,038 478,524 539,717 511,513 -7.85%
NOSH 305,723 154,039 152,876 152,881 152,883 152,894 152,690 58.92%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.61% 9.36% 9.01% 9.88% 9.57% 9.34% 9.26% -
ROE 9.57% 5.20% 17.75% 15.18% 10.29% 5.19% 15.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 147.45 166.59 644.19 508.51 336.75 196.04 573.72 -59.61%
EPS 14.17 7.80 58.03 50.25 32.22 18.31 53.15 -58.61%
DPS 7.50 0.00 100.00 15.00 15.00 0.00 75.00 -78.48%
NAPS 1.48 3.00 3.27 3.31 3.13 3.53 3.35 -42.02%
Adjusted Per Share Value based on latest NOSH - 152,878
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 147.44 83.30 322.11 254.27 168.39 98.04 286.52 -35.81%
EPS 14.17 7.80 29.02 25.13 16.11 9.16 26.54 -34.21%
DPS 7.50 0.00 50.00 7.50 7.50 0.00 37.46 -65.80%
NAPS 1.4799 1.50 1.6351 1.6551 1.5651 1.7653 1.673 -7.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.50 5.70 5.30 5.05 5.40 5.85 5.50 -
P/RPS 3.73 3.42 0.82 0.99 1.60 2.98 0.96 147.35%
P/EPS 38.81 36.54 9.13 10.05 16.76 31.95 10.35 141.55%
EY 2.58 2.74 10.95 9.95 5.97 3.13 9.66 -58.56%
DY 1.36 0.00 18.87 2.97 2.78 0.00 13.64 -78.52%
P/NAPS 3.72 1.90 1.62 1.53 1.73 1.66 1.64 72.72%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 30/05/05 23/02/05 24/11/04 25/08/04 19/05/04 18/02/04 -
Price 5.35 11.00 5.35 5.40 5.15 5.20 5.50 -
P/RPS 3.63 6.60 0.83 1.06 1.53 2.65 0.96 142.90%
P/EPS 37.76 70.51 9.22 10.75 15.98 28.40 10.35 137.17%
EY 2.65 1.42 10.85 9.31 6.26 3.52 9.66 -57.81%
DY 1.40 0.00 18.69 2.78 2.91 0.00 13.64 -78.10%
P/NAPS 3.61 3.67 1.64 1.63 1.65 1.47 1.64 69.29%

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