[CARLSBG] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.56%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 162,682 253,756 196,119 254,673 207,394 262,574 215,101 -16.94%
PBT 19,695 39,811 21,691 31,183 14,522 36,907 24,112 -12.58%
Tax -4,652 -9,499 -2,218 -7,335 -2,631 -9,343 -2,848 38.57%
NP 15,043 30,312 19,473 23,848 11,891 27,564 21,264 -20.55%
-
NP to SH 15,043 30,312 19,473 23,848 11,891 27,564 21,264 -20.55%
-
Tax Rate 23.62% 23.86% 10.23% 23.52% 18.12% 25.31% 11.81% -
Total Cost 147,639 223,444 176,646 230,825 195,503 235,010 193,837 -16.55%
-
Net Worth 480,030 480,220 452,433 458,615 499,788 506,027 478,478 0.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 91,725 - 22,927 - 129,914 - 22,930 151.35%
Div Payout % 609.76% - 117.74% - 1,092.54% - 107.84% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 480,030 480,220 452,433 458,615 499,788 506,027 478,478 0.21%
NOSH 305,752 305,872 305,698 154,039 152,840 152,878 152,868 58.54%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.25% 11.95% 9.93% 9.36% 5.73% 10.50% 9.89% -
ROE 3.13% 6.31% 4.30% 5.20% 2.38% 5.45% 4.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.21 82.96 64.15 166.59 135.69 171.75 140.71 -47.61%
EPS 4.92 9.91 6.37 7.80 7.78 18.03 13.91 -49.89%
DPS 30.00 0.00 7.50 0.00 85.00 0.00 15.00 58.53%
NAPS 1.57 1.57 1.48 3.00 3.27 3.31 3.13 -36.79%
Adjusted Per Share Value based on latest NOSH - 154,039
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.21 83.00 64.14 83.30 67.83 85.88 70.35 -16.94%
EPS 4.92 9.91 6.37 7.80 3.89 9.02 6.95 -20.51%
DPS 30.00 0.00 7.50 0.00 42.49 0.00 7.50 151.34%
NAPS 1.57 1.5706 1.4798 1.50 1.6346 1.655 1.5649 0.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 5.35 5.30 5.50 5.70 5.30 5.05 5.40 -
P/RPS 10.06 6.39 8.57 3.42 3.91 2.94 3.84 89.70%
P/EPS 108.74 53.48 86.34 36.54 68.12 28.01 38.82 98.33%
EY 0.92 1.87 1.16 2.74 1.47 3.57 2.58 -49.61%
DY 5.61 0.00 1.36 0.00 16.04 0.00 2.78 59.48%
P/NAPS 3.41 3.38 3.72 1.90 1.62 1.53 1.73 57.01%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 24/11/05 22/08/05 30/05/05 23/02/05 24/11/04 25/08/04 -
Price 5.55 5.20 5.35 11.00 5.35 5.40 5.15 -
P/RPS 10.43 6.27 8.34 6.60 3.94 3.14 3.66 100.61%
P/EPS 112.80 52.47 83.99 70.51 68.77 29.95 37.02 109.74%
EY 0.89 1.91 1.19 1.42 1.45 3.34 2.70 -52.18%
DY 5.41 0.00 1.40 0.00 15.89 0.00 2.91 51.02%
P/NAPS 3.54 3.31 3.61 3.67 1.64 1.63 1.65 66.11%

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