[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 45.61%
YoY- -8.63%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 755,014 488,423 289,433 897,530 693,798 449,134 252,990 106.87%
PBT 87,036 56,175 35,491 97,705 70,681 35,971 14,126 234.97%
Tax -20,505 -13,236 -8,991 -19,212 -16,776 -8,695 -3,487 224.74%
NP 66,531 42,939 26,500 78,493 53,905 27,276 10,639 238.29%
-
NP to SH 66,531 42,939 26,500 78,493 53,905 27,276 10,639 238.29%
-
Tax Rate 23.56% 23.56% 25.33% 19.66% 23.73% 24.17% 24.68% -
Total Cost 688,483 445,484 262,933 819,037 639,893 421,858 242,351 100.20%
-
Net Worth 470,853 446,516 498,212 470,896 458,635 431,156 486,092 -2.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 152 152 - 107,022 152 152 - -
Div Payout % 0.23% 0.36% - 136.35% 0.28% 0.56% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 470,853 446,516 498,212 470,896 458,635 431,156 486,092 -2.09%
NOSH 305,749 305,833 305,651 305,777 305,757 305,784 305,718 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.81% 8.79% 9.16% 8.75% 7.77% 6.07% 4.21% -
ROE 14.13% 9.62% 5.32% 16.67% 11.75% 6.33% 2.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 246.94 159.70 94.69 293.52 226.91 146.88 82.75 106.86%
EPS 21.76 14.04 8.67 25.67 17.63 8.92 3.48 238.27%
DPS 0.05 0.05 0.00 35.00 0.05 0.05 0.00 -
NAPS 1.54 1.46 1.63 1.54 1.50 1.41 1.59 -2.10%
Adjusted Per Share Value based on latest NOSH - 305,820
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 246.95 159.75 94.67 293.56 226.93 146.90 82.75 106.86%
EPS 21.76 14.04 8.67 25.67 17.63 8.92 3.48 238.27%
DPS 0.05 0.05 0.00 35.00 0.05 0.05 0.00 -
NAPS 1.5401 1.4605 1.6295 1.5402 1.5001 1.4102 1.5899 -2.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.86 3.88 4.10 4.24 4.64 4.84 5.40 -
P/RPS 1.56 2.43 4.33 1.44 2.04 3.30 6.53 -61.39%
P/EPS 17.74 27.64 47.29 16.52 26.32 54.26 155.17 -76.35%
EY 5.64 3.62 2.11 6.05 3.80 1.84 0.64 324.95%
DY 0.01 0.01 0.00 8.25 0.01 0.01 0.00 -
P/NAPS 2.51 2.66 2.52 2.75 3.09 3.43 3.40 -18.27%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 20/08/07 31/05/07 -
Price 3.36 3.82 4.36 4.02 4.38 4.86 4.98 -
P/RPS 1.36 2.39 4.60 1.37 1.93 3.31 6.02 -62.80%
P/EPS 15.44 27.21 50.29 15.66 24.84 54.48 143.10 -77.24%
EY 6.48 3.68 1.99 6.39 4.03 1.84 0.70 339.09%
DY 0.01 0.01 0.00 8.71 0.01 0.01 0.00 -
P/NAPS 2.18 2.62 2.67 2.61 2.92 3.45 3.13 -21.37%

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