[CARLSBG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 122.37%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 300,396 242,096 213,141 289,850 205,193 266,591 198,990 31.49%
PBT 26,813 29,247 17,099 29,401 14,255 30,861 20,684 18.83%
Tax -6,414 -7,550 -4,001 -7,810 -4,667 -7,269 -4,245 31.57%
NP 20,399 21,697 13,098 21,591 9,588 23,592 16,439 15.42%
-
NP to SH 20,099 21,780 12,875 21,388 9,618 23,592 16,439 14.29%
-
Tax Rate 23.92% 25.81% 23.40% 26.56% 32.74% 23.55% 20.52% -
Total Cost 279,997 220,399 200,043 268,259 195,605 242,999 182,551 32.89%
-
Net Worth 302,267 509,222 478,300 491,924 471,710 470,617 446,114 -22.80%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 54,408 153 150 - 22,972 - 152 4887.63%
Div Payout % 270.70% 0.70% 1.17% - 238.85% - 0.93% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 302,267 509,222 478,300 491,924 471,710 470,617 446,114 -22.80%
NOSH 302,267 306,760 300,817 305,542 306,305 305,595 305,557 -0.71%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.79% 8.96% 6.15% 7.45% 4.67% 8.85% 8.26% -
ROE 6.65% 4.28% 2.69% 4.35% 2.04% 5.01% 3.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 99.38 78.92 70.85 94.86 66.99 87.24 65.12 32.45%
EPS 4.21 7.10 4.28 7.00 3.14 7.72 5.38 -15.04%
DPS 18.00 0.05 0.05 0.00 7.50 0.00 0.05 4906.62%
NAPS 1.00 1.66 1.59 1.61 1.54 1.54 1.46 -22.24%
Adjusted Per Share Value based on latest NOSH - 305,542
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.25 79.18 69.71 94.80 67.11 87.19 65.08 31.50%
EPS 6.57 7.12 4.21 7.00 3.15 7.72 5.38 14.20%
DPS 17.80 0.05 0.05 0.00 7.51 0.00 0.05 4869.57%
NAPS 0.9886 1.6655 1.5644 1.6089 1.5428 1.5392 1.4591 -22.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.54 4.20 3.78 3.38 3.60 3.86 3.88 -
P/RPS 4.57 5.32 5.33 3.56 5.37 4.42 5.96 -16.18%
P/EPS 68.28 59.15 88.32 48.29 114.65 50.00 72.12 -3.57%
EY 1.46 1.69 1.13 2.07 0.87 2.00 1.39 3.32%
DY 3.96 0.01 0.01 0.00 2.08 0.00 0.01 5234.14%
P/NAPS 4.54 2.53 2.38 2.10 2.34 2.51 2.66 42.67%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 11/05/09 18/02/09 29/10/08 22/08/08 -
Price 4.56 4.40 4.33 3.60 3.80 3.36 3.82 -
P/RPS 4.59 5.58 6.11 3.79 5.67 3.85 5.87 -15.08%
P/EPS 68.58 61.97 101.17 51.43 121.02 43.52 71.00 -2.27%
EY 1.46 1.61 0.99 1.94 0.83 2.30 1.41 2.34%
DY 3.95 0.01 0.01 0.00 1.97 0.00 0.01 5225.18%
P/NAPS 4.56 2.65 2.72 2.24 2.47 2.18 2.62 44.54%

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