[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 20.43%
YoY- -0.04%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 751,097 494,425 263,642 867,230 704,548 450,792 254,673 105.52%
PBT 106,632 72,331 41,837 112,380 92,685 52,894 31,183 126.80%
Tax -26,658 -16,721 -9,623 -23,704 -19,052 -9,573 -7,335 136.19%
NP 79,974 55,610 32,214 88,676 73,633 43,321 23,848 123.87%
-
NP to SH 79,974 55,610 32,214 88,676 73,633 43,321 23,848 123.87%
-
Tax Rate 25.00% 23.12% 23.00% 21.09% 20.56% 18.10% 23.52% -
Total Cost 671,123 438,815 231,428 778,554 630,915 407,471 230,825 103.57%
-
Net Worth 489,137 464,690 510,411 480,073 480,082 452,470 458,615 4.38%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 22,928 22,928 - 114,667 22,933 22,929 - -
Div Payout % 28.67% 41.23% - 129.31% 31.15% 52.93% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 489,137 464,690 510,411 480,073 480,082 452,470 458,615 4.38%
NOSH 305,711 305,717 305,635 305,779 305,784 305,723 154,039 57.86%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.65% 11.25% 12.22% 10.23% 10.45% 9.61% 9.36% -
ROE 16.35% 11.97% 6.31% 18.47% 15.34% 9.57% 5.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 245.69 161.73 86.26 283.61 230.41 147.45 166.59 29.53%
EPS 26.16 18.19 10.54 29.00 24.08 14.17 7.80 123.89%
DPS 7.50 7.50 0.00 37.50 7.50 7.50 0.00 -
NAPS 1.60 1.52 1.67 1.57 1.57 1.48 3.00 -34.20%
Adjusted Per Share Value based on latest NOSH - 305,752
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 245.66 161.71 86.23 283.64 230.43 147.44 83.30 105.51%
EPS 26.16 18.19 10.54 29.00 24.08 14.17 7.80 123.89%
DPS 7.50 7.50 0.00 37.50 7.50 7.50 0.00 -
NAPS 1.5998 1.5198 1.6694 1.5702 1.5702 1.4799 1.50 4.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 5.00 5.00 5.30 5.35 5.30 5.50 5.70 -
P/RPS 2.04 3.09 6.14 1.89 2.30 3.73 3.42 -29.11%
P/EPS 19.11 27.49 50.28 18.45 22.01 38.81 36.54 -35.06%
EY 5.23 3.64 1.99 5.42 4.54 2.58 2.74 53.81%
DY 1.50 1.50 0.00 7.01 1.42 1.36 0.00 -
P/NAPS 3.13 3.29 3.17 3.41 3.38 3.72 1.90 39.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 30/08/06 22/05/06 22/02/06 24/11/05 22/08/05 30/05/05 -
Price 5.20 5.00 4.98 5.55 5.20 5.35 11.00 -
P/RPS 2.12 3.09 5.77 1.96 2.26 3.63 6.60 -53.06%
P/EPS 19.88 27.49 47.25 19.14 21.59 37.76 70.51 -56.96%
EY 5.03 3.64 2.12 5.23 4.63 2.65 1.42 132.19%
DY 1.44 1.50 0.00 6.76 1.44 1.40 0.00 -
P/NAPS 3.25 3.29 2.98 3.54 3.31 3.61 3.67 -7.77%

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