[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.41%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 693,798 449,134 252,990 929,744 751,097 494,425 263,642 90.49%
PBT 70,681 35,971 14,126 110,423 106,632 72,331 41,837 41.80%
Tax -16,776 -8,695 -3,487 -24,519 -26,658 -16,721 -9,623 44.80%
NP 53,905 27,276 10,639 85,904 79,974 55,610 32,214 40.90%
-
NP to SH 53,905 27,276 10,639 85,904 79,974 55,610 32,214 40.90%
-
Tax Rate 23.73% 24.17% 24.68% 22.20% 25.00% 23.12% 23.00% -
Total Cost 639,893 421,858 242,351 843,840 671,123 438,815 231,428 96.87%
-
Net Worth 458,635 431,156 486,092 476,904 489,137 464,690 510,411 -6.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 152 152 - 120,754 22,928 22,928 - -
Div Payout % 0.28% 0.56% - 140.57% 28.67% 41.23% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 458,635 431,156 486,092 476,904 489,137 464,690 510,411 -6.87%
NOSH 305,757 305,784 305,718 305,708 305,711 305,717 305,635 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.77% 6.07% 4.21% 9.24% 10.65% 11.25% 12.22% -
ROE 11.75% 6.33% 2.19% 18.01% 16.35% 11.97% 6.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 226.91 146.88 82.75 304.13 245.69 161.73 86.26 90.44%
EPS 17.63 8.92 3.48 28.10 26.16 18.19 10.54 40.86%
DPS 0.05 0.05 0.00 39.50 7.50 7.50 0.00 -
NAPS 1.50 1.41 1.59 1.56 1.60 1.52 1.67 -6.90%
Adjusted Per Share Value based on latest NOSH - 305,670
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 226.93 146.90 82.75 304.10 245.67 161.72 86.23 90.50%
EPS 17.63 8.92 3.48 28.10 26.16 18.19 10.54 40.86%
DPS 0.05 0.05 0.00 39.50 7.50 7.50 0.00 -
NAPS 1.5001 1.4102 1.5899 1.5598 1.5999 1.5199 1.6694 -6.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.64 4.84 5.40 5.10 5.00 5.00 5.30 -
P/RPS 2.04 3.30 6.53 1.68 2.04 3.09 6.14 -51.99%
P/EPS 26.32 54.26 155.17 18.15 19.11 27.49 50.28 -35.02%
EY 3.80 1.84 0.64 5.51 5.23 3.64 1.99 53.85%
DY 0.01 0.01 0.00 7.75 1.50 1.50 0.00 -
P/NAPS 3.09 3.43 3.40 3.27 3.13 3.29 3.17 -1.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 20/08/07 31/05/07 23/02/07 24/11/06 30/08/06 22/05/06 -
Price 4.38 4.86 4.98 5.50 5.20 5.00 4.98 -
P/RPS 1.93 3.31 6.02 1.81 2.12 3.09 5.77 -51.78%
P/EPS 24.84 54.48 143.10 19.57 19.88 27.49 47.25 -34.83%
EY 4.03 1.84 0.70 5.11 5.03 3.64 2.12 53.39%
DY 0.01 0.01 0.00 7.18 1.44 1.50 0.00 -
P/NAPS 2.92 3.45 3.13 3.53 3.25 3.29 2.98 -1.34%

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