[CARLSBG] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -56.86%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 253,756 196,119 254,673 207,394 262,574 215,101 299,738 -10.49%
PBT 39,811 21,691 31,183 14,522 36,907 24,112 37,789 3.53%
Tax -9,499 -2,218 -7,335 -2,631 -9,343 -2,848 -9,794 -2.01%
NP 30,312 19,473 23,848 11,891 27,564 21,264 27,995 5.43%
-
NP to SH 30,312 19,473 23,848 11,891 27,564 21,264 27,995 5.43%
-
Tax Rate 23.86% 10.23% 23.52% 18.12% 25.31% 11.81% 25.92% -
Total Cost 223,444 176,646 230,825 195,503 235,010 193,837 271,743 -12.22%
-
Net Worth 480,220 452,433 458,615 499,788 506,027 478,478 539,717 -7.48%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 22,927 - 129,914 - 22,930 - -
Div Payout % - 117.74% - 1,092.54% - 107.84% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 480,220 452,433 458,615 499,788 506,027 478,478 539,717 -7.48%
NOSH 305,872 305,698 154,039 152,840 152,878 152,868 152,894 58.70%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.95% 9.93% 9.36% 5.73% 10.50% 9.89% 9.34% -
ROE 6.31% 4.30% 5.20% 2.38% 5.45% 4.44% 5.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 82.96 64.15 166.59 135.69 171.75 140.71 196.04 -43.60%
EPS 9.91 6.37 7.80 7.78 18.03 13.91 18.31 -33.56%
DPS 0.00 7.50 0.00 85.00 0.00 15.00 0.00 -
NAPS 1.57 1.48 3.00 3.27 3.31 3.13 3.53 -41.70%
Adjusted Per Share Value based on latest NOSH - 152,840
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 83.00 64.15 83.30 67.83 85.88 70.35 98.04 -10.49%
EPS 9.91 6.37 7.80 3.89 9.02 6.95 9.16 5.38%
DPS 0.00 7.50 0.00 42.49 0.00 7.50 0.00 -
NAPS 1.5707 1.4798 1.50 1.6347 1.6551 1.565 1.7653 -7.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 5.30 5.50 5.70 5.30 5.05 5.40 5.85 -
P/RPS 6.39 8.57 3.42 3.91 2.94 3.84 2.98 66.20%
P/EPS 53.48 86.34 36.54 68.12 28.01 38.82 31.95 40.93%
EY 1.87 1.16 2.74 1.47 3.57 2.58 3.13 -29.04%
DY 0.00 1.36 0.00 16.04 0.00 2.78 0.00 -
P/NAPS 3.38 3.72 1.90 1.62 1.53 1.73 1.66 60.57%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 22/08/05 30/05/05 23/02/05 24/11/04 25/08/04 19/05/04 -
Price 5.20 5.35 11.00 5.35 5.40 5.15 5.20 -
P/RPS 6.27 8.34 6.60 3.94 3.14 3.66 2.65 77.46%
P/EPS 52.47 83.99 70.51 68.77 29.95 37.02 28.40 50.51%
EY 1.91 1.19 1.42 1.45 3.34 2.70 3.52 -33.44%
DY 0.00 1.40 0.00 15.89 0.00 2.91 0.00 -
P/NAPS 3.31 3.61 3.67 1.64 1.63 1.65 1.47 71.70%

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