[CARLSBG] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -0.21%
YoY- 63.55%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 960,624 960,207 958,746 936,799 933,953 897,510 872,425 6.62%
PBT 95,201 101,291 114,060 117,909 119,070 97,705 74,472 17.76%
Tax -23,991 -25,172 -22,941 -23,753 -24,716 -19,212 -14,637 38.97%
NP 71,210 76,119 91,119 94,156 94,354 78,493 59,835 12.29%
-
NP to SH 71,037 76,149 91,119 94,156 94,354 78,493 59,835 12.10%
-
Tax Rate 25.20% 24.85% 20.11% 20.15% 20.76% 19.66% 19.65% -
Total Cost 889,414 884,088 867,627 842,643 839,599 819,017 812,590 6.20%
-
Net Worth 491,924 471,710 470,617 446,114 498,212 470,964 458,593 4.78%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 23,125 23,125 91,899 91,899 91,899 91,899 97,967 -61.77%
Div Payout % 32.55% 30.37% 100.86% 97.60% 97.40% 117.08% 163.73% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 491,924 471,710 470,617 446,114 498,212 470,964 458,593 4.78%
NOSH 305,542 306,305 305,595 305,557 305,651 305,820 305,729 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.41% 7.93% 9.50% 10.05% 10.10% 8.75% 6.86% -
ROE 14.44% 16.14% 19.36% 21.11% 18.94% 16.67% 13.05% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 314.40 313.48 313.73 306.59 305.56 293.48 285.36 6.66%
EPS 23.25 24.86 29.82 30.81 30.87 25.67 19.57 12.16%
DPS 7.55 7.55 30.05 30.05 30.05 30.05 32.05 -61.82%
NAPS 1.61 1.54 1.54 1.46 1.63 1.54 1.50 4.82%
Adjusted Per Share Value based on latest NOSH - 305,557
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 314.20 314.06 313.58 306.41 305.48 293.56 285.35 6.62%
EPS 23.23 24.91 29.80 30.80 30.86 25.67 19.57 12.09%
DPS 7.56 7.56 30.06 30.06 30.06 30.06 32.04 -61.78%
NAPS 1.609 1.5429 1.5393 1.4591 1.6295 1.5404 1.50 4.78%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.38 3.60 3.86 3.88 4.10 4.24 4.64 -
P/RPS 1.08 1.15 1.23 1.27 1.34 1.44 1.63 -23.97%
P/EPS 14.54 14.48 12.95 12.59 13.28 16.52 23.71 -27.79%
EY 6.88 6.91 7.72 7.94 7.53 6.05 4.22 38.48%
DY 2.23 2.10 7.78 7.74 7.33 7.09 6.91 -52.91%
P/NAPS 2.10 2.34 2.51 2.66 2.52 2.75 3.09 -22.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/05/09 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 -
Price 3.60 3.80 3.36 3.82 4.36 4.02 4.38 -
P/RPS 1.15 1.21 1.07 1.25 1.43 1.37 1.53 -17.31%
P/EPS 15.48 15.29 11.27 12.40 14.12 15.66 22.38 -21.77%
EY 6.46 6.54 8.87 8.07 7.08 6.38 4.47 27.79%
DY 2.10 1.99 8.94 7.87 6.89 7.48 7.32 -56.46%
P/NAPS 2.24 2.47 2.18 2.62 2.67 2.61 2.92 -16.18%

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