[CARLSBG] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 55.66%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 230,783 263,642 162,682 253,756 196,119 254,673 207,394 7.40%
PBT 30,494 41,837 19,695 39,811 21,691 31,183 14,522 64.20%
Tax -7,098 -9,623 -4,652 -9,499 -2,218 -7,335 -2,631 94.14%
NP 23,396 32,214 15,043 30,312 19,473 23,848 11,891 57.21%
-
NP to SH 23,396 32,214 15,043 30,312 19,473 23,848 11,891 57.21%
-
Tax Rate 23.28% 23.00% 23.62% 23.86% 10.23% 23.52% 18.12% -
Total Cost 207,387 231,428 147,639 223,444 176,646 230,825 195,503 4.02%
-
Net Worth 464,861 510,411 480,030 480,220 452,433 458,615 499,788 -4.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 22,937 - 91,725 - 22,927 - 129,914 -68.62%
Div Payout % 98.04% - 609.76% - 117.74% - 1,092.54% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 464,861 510,411 480,030 480,220 452,433 458,615 499,788 -4.72%
NOSH 305,830 305,635 305,752 305,872 305,698 154,039 152,840 58.99%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.14% 12.22% 9.25% 11.95% 9.93% 9.36% 5.73% -
ROE 5.03% 6.31% 3.13% 6.31% 4.30% 5.20% 2.38% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.46 86.26 53.21 82.96 64.15 166.59 135.69 -32.44%
EPS 7.65 10.54 4.92 9.91 6.37 7.80 7.78 -1.12%
DPS 7.50 0.00 30.00 0.00 7.50 0.00 85.00 -80.26%
NAPS 1.52 1.67 1.57 1.57 1.48 3.00 3.27 -40.07%
Adjusted Per Share Value based on latest NOSH - 305,872
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 75.48 86.23 53.21 83.00 64.14 83.30 67.83 7.40%
EPS 7.65 10.54 4.92 9.91 6.37 7.80 3.89 57.16%
DPS 7.50 0.00 30.00 0.00 7.50 0.00 42.49 -68.63%
NAPS 1.5204 1.6694 1.57 1.5706 1.4798 1.50 1.6346 -4.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.00 5.30 5.35 5.30 5.50 5.70 5.30 -
P/RPS 6.63 6.14 10.06 6.39 8.57 3.42 3.91 42.33%
P/EPS 65.36 50.28 108.74 53.48 86.34 36.54 68.12 -2.72%
EY 1.53 1.99 0.92 1.87 1.16 2.74 1.47 2.71%
DY 1.50 0.00 5.61 0.00 1.36 0.00 16.04 -79.48%
P/NAPS 3.29 3.17 3.41 3.38 3.72 1.90 1.62 60.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 22/05/06 22/02/06 24/11/05 22/08/05 30/05/05 23/02/05 -
Price 5.00 4.98 5.55 5.20 5.35 11.00 5.35 -
P/RPS 6.63 5.77 10.43 6.27 8.34 6.60 3.94 41.60%
P/EPS 65.36 47.25 112.80 52.47 83.99 70.51 68.77 -3.34%
EY 1.53 2.12 0.89 1.91 1.19 1.42 1.45 3.65%
DY 1.50 0.00 5.41 0.00 1.40 0.00 15.89 -79.35%
P/NAPS 3.29 2.98 3.54 3.31 3.61 3.67 1.64 59.26%

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