[CARLSBG] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 43.51%
YoY- -11.4%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 213,141 289,850 205,193 266,591 198,990 289,433 203,732 3.05%
PBT 17,099 29,401 14,255 30,861 20,684 35,491 27,024 -26.31%
Tax -4,001 -7,810 -4,667 -7,269 -4,245 -8,991 -2,436 39.24%
NP 13,098 21,591 9,588 23,592 16,439 26,500 24,588 -34.31%
-
NP to SH 12,875 21,388 9,618 23,592 16,439 26,500 24,588 -35.06%
-
Tax Rate 23.40% 26.56% 32.74% 23.55% 20.52% 25.33% 9.01% -
Total Cost 200,043 268,259 195,605 242,999 182,551 262,933 179,144 7.64%
-
Net Worth 478,300 491,924 471,710 470,617 446,114 498,212 470,964 1.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 150 - 22,972 - 152 - 91,746 -98.61%
Div Payout % 1.17% - 238.85% - 0.93% - 373.13% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 478,300 491,924 471,710 470,617 446,114 498,212 470,964 1.03%
NOSH 300,817 305,542 306,305 305,595 305,557 305,651 305,820 -1.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.15% 7.45% 4.67% 8.85% 8.26% 9.16% 12.07% -
ROE 2.69% 4.35% 2.04% 5.01% 3.68% 5.32% 5.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 70.85 94.86 66.99 87.24 65.12 94.69 66.62 4.19%
EPS 4.28 7.00 3.14 7.72 5.38 8.67 8.04 -34.34%
DPS 0.05 0.00 7.50 0.00 0.05 0.00 30.00 -98.59%
NAPS 1.59 1.61 1.54 1.54 1.46 1.63 1.54 2.15%
Adjusted Per Share Value based on latest NOSH - 305,595
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 69.71 94.80 67.11 87.20 65.09 94.67 66.64 3.05%
EPS 4.21 7.00 3.15 7.72 5.38 8.67 8.04 -35.05%
DPS 0.05 0.00 7.51 0.00 0.05 0.00 30.01 -98.60%
NAPS 1.5644 1.609 1.5429 1.5393 1.4591 1.6295 1.5404 1.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.78 3.38 3.60 3.86 3.88 4.10 4.24 -
P/RPS 5.33 3.56 5.37 4.42 5.96 4.33 6.36 -11.12%
P/EPS 88.32 48.29 114.65 50.00 72.12 47.29 52.74 41.06%
EY 1.13 2.07 0.87 2.00 1.39 2.11 1.90 -29.30%
DY 0.01 0.00 2.08 0.00 0.01 0.00 7.08 -98.74%
P/NAPS 2.38 2.10 2.34 2.51 2.66 2.52 2.75 -9.19%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 11/05/09 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 -
Price 4.33 3.60 3.80 3.36 3.82 4.36 4.02 -
P/RPS 6.11 3.79 5.67 3.85 5.87 4.60 6.03 0.88%
P/EPS 101.17 51.43 121.02 43.52 71.00 50.29 50.00 60.04%
EY 0.99 1.94 0.83 2.30 1.41 1.99 2.00 -37.45%
DY 0.01 0.00 1.97 0.00 0.01 0.00 7.46 -98.78%
P/NAPS 2.72 2.24 2.47 2.18 2.62 2.67 2.61 2.79%

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