[CARLSBG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -3.23%
YoY- 52.28%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 974,775 960,624 960,207 958,746 936,799 933,953 897,510 5.66%
PBT 91,616 95,201 101,291 114,060 117,909 119,070 97,705 -4.20%
Tax -23,747 -23,991 -25,172 -22,941 -23,753 -24,716 -19,212 15.18%
NP 67,869 71,210 76,119 91,119 94,156 94,354 78,493 -9.24%
-
NP to SH 67,473 71,037 76,149 91,119 94,156 94,354 78,493 -9.60%
-
Tax Rate 25.92% 25.20% 24.85% 20.11% 20.15% 20.76% 19.66% -
Total Cost 906,906 889,414 884,088 867,627 842,643 839,599 819,017 7.03%
-
Net Worth 478,300 491,924 471,710 470,617 446,114 498,212 470,964 1.03%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 23,123 23,125 23,125 91,899 91,899 91,899 91,899 -60.17%
Div Payout % 34.27% 32.55% 30.37% 100.86% 97.60% 97.40% 117.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 478,300 491,924 471,710 470,617 446,114 498,212 470,964 1.03%
NOSH 300,817 305,542 306,305 305,595 305,557 305,651 305,820 -1.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.96% 7.41% 7.93% 9.50% 10.05% 10.10% 8.75% -
ROE 14.11% 14.44% 16.14% 19.36% 21.11% 18.94% 16.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 324.04 314.40 313.48 313.73 306.59 305.56 293.48 6.83%
EPS 22.43 23.25 24.86 29.82 30.81 30.87 25.67 -8.60%
DPS 7.55 7.55 7.55 30.05 30.05 30.05 30.05 -60.21%
NAPS 1.59 1.61 1.54 1.54 1.46 1.63 1.54 2.15%
Adjusted Per Share Value based on latest NOSH - 305,595
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 318.83 314.20 314.06 313.58 306.41 305.48 293.56 5.66%
EPS 22.07 23.23 24.91 29.80 30.80 30.86 25.67 -9.59%
DPS 7.56 7.56 7.56 30.06 30.06 30.06 30.06 -60.19%
NAPS 1.5644 1.609 1.5429 1.5393 1.4591 1.6295 1.5404 1.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.78 3.38 3.60 3.86 3.88 4.10 4.24 -
P/RPS 1.17 1.08 1.15 1.23 1.27 1.34 1.44 -12.93%
P/EPS 16.85 14.54 14.48 12.95 12.59 13.28 16.52 1.32%
EY 5.93 6.88 6.91 7.72 7.94 7.53 6.05 -1.32%
DY 2.00 2.23 2.10 7.78 7.74 7.33 7.09 -57.02%
P/NAPS 2.38 2.10 2.34 2.51 2.66 2.52 2.75 -9.19%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 11/05/09 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 -
Price 4.33 3.60 3.80 3.36 3.82 4.36 4.02 -
P/RPS 1.34 1.15 1.21 1.07 1.25 1.43 1.37 -1.46%
P/EPS 19.30 15.48 15.29 11.27 12.40 14.12 15.66 14.96%
EY 5.18 6.46 6.54 8.87 8.07 7.08 6.38 -12.98%
DY 1.74 2.10 1.99 8.94 7.87 6.89 7.48 -62.20%
P/NAPS 2.72 2.24 2.47 2.18 2.62 2.67 2.61 2.79%

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