[CARLSBG] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -50.37%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 256,672 230,783 263,642 162,682 253,756 196,119 254,673 0.52%
PBT 34,301 30,494 41,837 19,695 39,811 21,691 31,183 6.55%
Tax -9,937 -7,098 -9,623 -4,652 -9,499 -2,218 -7,335 22.41%
NP 24,364 23,396 32,214 15,043 30,312 19,473 23,848 1.43%
-
NP to SH 24,364 23,396 32,214 15,043 30,312 19,473 23,848 1.43%
-
Tax Rate 28.97% 23.28% 23.00% 23.62% 23.86% 10.23% 23.52% -
Total Cost 232,308 207,387 231,428 147,639 223,444 176,646 230,825 0.42%
-
Net Worth 489,114 464,861 510,411 480,030 480,220 452,433 458,615 4.38%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 22,937 - 91,725 - 22,927 - -
Div Payout % - 98.04% - 609.76% - 117.74% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 489,114 464,861 510,411 480,030 480,220 452,433 458,615 4.38%
NOSH 305,696 305,830 305,635 305,752 305,872 305,698 154,039 57.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.49% 10.14% 12.22% 9.25% 11.95% 9.93% 9.36% -
ROE 4.98% 5.03% 6.31% 3.13% 6.31% 4.30% 5.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.96 75.46 86.26 53.21 82.96 64.15 166.59 -36.64%
EPS 7.97 7.65 10.54 4.92 9.91 6.37 7.80 1.44%
DPS 0.00 7.50 0.00 30.00 0.00 7.50 0.00 -
NAPS 1.60 1.52 1.67 1.57 1.57 1.48 3.00 -34.20%
Adjusted Per Share Value based on latest NOSH - 305,752
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.95 75.48 86.23 53.21 83.00 64.14 83.30 0.51%
EPS 7.97 7.65 10.54 4.92 9.91 6.37 7.80 1.44%
DPS 0.00 7.50 0.00 30.00 0.00 7.50 0.00 -
NAPS 1.5997 1.5204 1.6694 1.57 1.5706 1.4798 1.50 4.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 5.00 5.00 5.30 5.35 5.30 5.50 5.70 -
P/RPS 5.96 6.63 6.14 10.06 6.39 8.57 3.42 44.76%
P/EPS 62.74 65.36 50.28 108.74 53.48 86.34 36.54 43.34%
EY 1.59 1.53 1.99 0.92 1.87 1.16 2.74 -30.40%
DY 0.00 1.50 0.00 5.61 0.00 1.36 0.00 -
P/NAPS 3.13 3.29 3.17 3.41 3.38 3.72 1.90 39.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 30/08/06 22/05/06 22/02/06 24/11/05 22/08/05 30/05/05 -
Price 5.20 5.00 4.98 5.55 5.20 5.35 11.00 -
P/RPS 6.19 6.63 5.77 10.43 6.27 8.34 6.60 -4.18%
P/EPS 65.24 65.36 47.25 112.80 52.47 83.99 70.51 -5.04%
EY 1.53 1.53 2.12 0.89 1.91 1.19 1.42 5.09%
DY 0.00 1.50 0.00 5.41 0.00 1.40 0.00 -
P/NAPS 3.25 3.29 2.98 3.54 3.31 3.61 3.67 -7.77%

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