[CARLSBG] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 60.06%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 198,990 289,433 203,732 244,644 196,144 252,990 178,647 7.46%
PBT 20,684 35,491 27,024 34,710 21,845 14,126 3,791 210.24%
Tax -4,245 -8,991 -2,436 -8,081 -5,208 -3,487 2,139 -
NP 16,439 26,500 24,588 26,629 16,637 10,639 5,930 97.46%
-
NP to SH 16,439 26,500 24,588 26,629 16,637 10,639 5,930 97.46%
-
Tax Rate 20.52% 25.33% 9.01% 23.28% 23.84% 24.68% -56.42% -
Total Cost 182,551 262,933 179,144 218,015 179,507 242,351 172,717 3.76%
-
Net Worth 446,114 498,212 470,964 458,593 431,216 486,092 476,845 -4.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 152 - 91,746 - 152 - 97,814 -98.66%
Div Payout % 0.93% - 373.13% - 0.92% - 1,649.48% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 446,114 498,212 470,964 458,593 431,216 486,092 476,845 -4.34%
NOSH 305,557 305,651 305,820 305,729 305,827 305,718 305,670 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.26% 9.16% 12.07% 10.88% 8.48% 4.21% 3.32% -
ROE 3.68% 5.32% 5.22% 5.81% 3.86% 2.19% 1.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 65.12 94.69 66.62 80.02 64.14 82.75 58.44 7.48%
EPS 5.38 8.67 8.04 8.71 5.44 3.48 1.94 97.51%
DPS 0.05 0.00 30.00 0.00 0.05 0.00 32.00 -98.65%
NAPS 1.46 1.63 1.54 1.50 1.41 1.59 1.56 -4.32%
Adjusted Per Share Value based on latest NOSH - 305,729
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 65.09 94.67 66.64 80.02 64.15 82.75 58.43 7.46%
EPS 5.38 8.67 8.04 8.71 5.44 3.48 1.94 97.51%
DPS 0.05 0.00 30.01 0.00 0.05 0.00 31.99 -98.65%
NAPS 1.4591 1.6295 1.5404 1.50 1.4104 1.5899 1.5597 -4.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.88 4.10 4.24 4.64 4.84 5.40 5.10 -
P/RPS 5.96 4.33 6.36 5.80 7.55 6.53 8.73 -22.48%
P/EPS 72.12 47.29 52.74 53.27 88.97 155.17 262.89 -57.81%
EY 1.39 2.11 1.90 1.88 1.12 0.64 0.38 137.59%
DY 0.01 0.00 7.08 0.00 0.01 0.00 6.27 -98.64%
P/NAPS 2.66 2.52 2.75 3.09 3.43 3.40 3.27 -12.86%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 25/04/08 29/02/08 21/11/07 20/08/07 31/05/07 23/02/07 -
Price 3.82 4.36 4.02 4.38 4.86 4.98 5.50 -
P/RPS 5.87 4.60 6.03 5.47 7.58 6.02 9.41 -27.01%
P/EPS 71.00 50.29 50.00 50.29 89.34 143.10 283.51 -60.30%
EY 1.41 1.99 2.00 1.99 1.12 0.70 0.35 153.39%
DY 0.01 0.00 7.46 0.00 0.01 0.00 5.82 -98.57%
P/NAPS 2.62 2.67 2.61 2.92 3.45 3.13 3.53 -18.03%

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