[CARLSBG] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 56.38%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 289,433 203,732 244,644 196,144 252,990 178,647 256,672 8.32%
PBT 35,491 27,024 34,710 21,845 14,126 3,791 34,301 2.29%
Tax -8,991 -2,436 -8,081 -5,208 -3,487 2,139 -9,937 -6.44%
NP 26,500 24,588 26,629 16,637 10,639 5,930 24,364 5.75%
-
NP to SH 26,500 24,588 26,629 16,637 10,639 5,930 24,364 5.75%
-
Tax Rate 25.33% 9.01% 23.28% 23.84% 24.68% -56.42% 28.97% -
Total Cost 262,933 179,144 218,015 179,507 242,351 172,717 232,308 8.59%
-
Net Worth 498,212 470,964 458,593 431,216 486,092 476,845 489,114 1.23%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 91,746 - 152 - 97,814 - -
Div Payout % - 373.13% - 0.92% - 1,649.48% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 498,212 470,964 458,593 431,216 486,092 476,845 489,114 1.23%
NOSH 305,651 305,820 305,729 305,827 305,718 305,670 305,696 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.16% 12.07% 10.88% 8.48% 4.21% 3.32% 9.49% -
ROE 5.32% 5.22% 5.81% 3.86% 2.19% 1.24% 4.98% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 94.69 66.62 80.02 64.14 82.75 58.44 83.96 8.34%
EPS 8.67 8.04 8.71 5.44 3.48 1.94 7.97 5.76%
DPS 0.00 30.00 0.00 0.05 0.00 32.00 0.00 -
NAPS 1.63 1.54 1.50 1.41 1.59 1.56 1.60 1.24%
Adjusted Per Share Value based on latest NOSH - 305,827
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 94.67 66.64 80.02 64.15 82.75 58.43 83.95 8.33%
EPS 8.67 8.04 8.71 5.44 3.48 1.94 7.97 5.76%
DPS 0.00 30.01 0.00 0.05 0.00 31.99 0.00 -
NAPS 1.6295 1.5404 1.50 1.4104 1.5899 1.5597 1.5998 1.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.10 4.24 4.64 4.84 5.40 5.10 5.00 -
P/RPS 4.33 6.36 5.80 7.55 6.53 8.73 5.96 -19.16%
P/EPS 47.29 52.74 53.27 88.97 155.17 262.89 62.74 -17.16%
EY 2.11 1.90 1.88 1.12 0.64 0.38 1.59 20.73%
DY 0.00 7.08 0.00 0.01 0.00 6.27 0.00 -
P/NAPS 2.52 2.75 3.09 3.43 3.40 3.27 3.13 -13.44%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 25/04/08 29/02/08 21/11/07 20/08/07 31/05/07 23/02/07 24/11/06 -
Price 4.36 4.02 4.38 4.86 4.98 5.50 5.20 -
P/RPS 4.60 6.03 5.47 7.58 6.02 9.41 6.19 -17.94%
P/EPS 50.29 50.00 50.29 89.34 143.10 283.51 65.24 -15.91%
EY 1.99 2.00 1.99 1.12 0.70 0.35 1.53 19.13%
DY 0.00 7.46 0.00 0.01 0.00 5.82 0.00 -
P/NAPS 2.67 2.61 2.92 3.45 3.13 3.53 3.25 -12.27%

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