[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.86%
YoY- -0.01%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,042,101 712,609 378,455 1,045,483 745,087 502,991 289,850 134.50%
PBT 136,628 89,803 49,218 102,560 75,747 46,500 29,401 178.21%
Tax -33,259 -20,610 -11,100 -25,835 -19,361 -11,811 -7,810 162.49%
NP 103,369 69,193 38,118 76,725 56,386 34,689 21,591 183.79%
-
NP to SH 102,747 68,660 37,845 76,142 56,043 34,263 21,388 184.43%
-
Tax Rate 24.34% 22.95% 22.55% 25.19% 25.56% 25.40% 26.56% -
Total Cost 938,732 643,416 340,337 968,758 688,701 468,302 268,259 130.31%
-
Net Worth 574,722 541,087 550,250 512,687 504,508 479,983 491,924 10.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 244 244 - 69,774 151 150 - -
Div Payout % 0.24% 0.36% - 91.64% 0.27% 0.44% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 574,722 541,087 550,250 512,687 504,508 479,983 491,924 10.91%
NOSH 305,703 305,699 305,694 303,365 303,920 301,876 305,542 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.92% 9.71% 10.07% 7.34% 7.57% 6.90% 7.45% -
ROE 17.88% 12.69% 6.88% 14.85% 11.11% 7.14% 4.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 340.89 233.11 123.80 344.63 245.16 166.62 94.86 134.43%
EPS 33.61 22.46 12.38 24.90 18.44 11.35 7.00 184.33%
DPS 0.08 0.08 0.00 23.00 0.05 0.05 0.00 -
NAPS 1.88 1.77 1.80 1.69 1.66 1.59 1.61 10.87%
Adjusted Per Share Value based on latest NOSH - 302,267
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 340.84 233.07 123.78 341.94 243.69 164.51 94.80 134.50%
EPS 33.61 22.46 12.38 24.90 18.33 11.21 7.00 184.33%
DPS 0.08 0.08 0.00 22.82 0.05 0.05 0.00 -
NAPS 1.8797 1.7697 1.7997 1.6768 1.6501 1.5699 1.6089 10.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.18 5.00 5.05 4.54 4.20 3.78 3.38 -
P/RPS 1.52 2.14 4.08 1.32 1.71 2.27 3.56 -43.26%
P/EPS 15.41 22.26 40.79 18.09 22.78 33.30 48.29 -53.26%
EY 6.49 4.49 2.45 5.53 4.39 3.00 2.07 114.06%
DY 0.02 0.02 0.00 5.07 0.01 0.01 0.00 -
P/NAPS 2.76 2.82 2.81 2.69 2.53 2.38 2.10 19.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 11/05/09 -
Price 5.85 5.20 4.73 4.56 4.40 4.33 3.60 -
P/RPS 1.72 2.23 3.82 1.32 1.79 2.60 3.79 -40.91%
P/EPS 17.41 23.15 38.21 18.17 23.86 38.15 51.43 -51.39%
EY 5.75 4.32 2.62 5.50 4.19 2.62 1.94 106.20%
DY 0.01 0.02 0.00 5.04 0.01 0.01 0.00 -
P/NAPS 3.11 2.94 2.63 2.70 2.65 2.72 2.24 24.42%

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