[CARLSBG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.21%
YoY- 46.67%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 960,207 958,746 936,799 933,953 897,510 872,425 884,453 5.60%
PBT 101,291 114,060 117,909 119,070 97,705 74,472 74,063 23.09%
Tax -25,172 -22,941 -23,753 -24,716 -19,212 -14,637 -16,493 32.39%
NP 76,119 91,119 94,156 94,354 78,493 59,835 57,570 20.36%
-
NP to SH 76,149 91,119 94,156 94,354 78,493 59,835 57,570 20.39%
-
Tax Rate 24.85% 20.11% 20.15% 20.76% 19.66% 19.65% 22.27% -
Total Cost 884,088 867,627 842,643 839,599 819,017 812,590 826,883 4.53%
-
Net Worth 471,710 470,617 446,114 498,212 470,964 458,593 431,216 6.13%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 23,125 91,899 91,899 91,899 91,899 97,967 97,967 -61.63%
Div Payout % 30.37% 100.86% 97.60% 97.40% 117.08% 163.73% 170.17% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 471,710 470,617 446,114 498,212 470,964 458,593 431,216 6.13%
NOSH 306,305 305,595 305,557 305,651 305,820 305,729 305,827 0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.93% 9.50% 10.05% 10.10% 8.75% 6.86% 6.51% -
ROE 16.14% 19.36% 21.11% 18.94% 16.67% 13.05% 13.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 313.48 313.73 306.59 305.56 293.48 285.36 289.20 5.49%
EPS 24.86 29.82 30.81 30.87 25.67 19.57 18.82 20.28%
DPS 7.55 30.05 30.05 30.05 30.05 32.05 32.05 -61.68%
NAPS 1.54 1.54 1.46 1.63 1.54 1.50 1.41 6.02%
Adjusted Per Share Value based on latest NOSH - 305,651
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 314.05 313.57 306.40 305.46 293.55 285.34 289.28 5.60%
EPS 24.91 29.80 30.80 30.86 25.67 19.57 18.83 20.40%
DPS 7.56 30.06 30.06 30.06 30.06 32.04 32.04 -61.64%
NAPS 1.5428 1.5392 1.4591 1.6295 1.5404 1.4999 1.4104 6.13%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.60 3.86 3.88 4.10 4.24 4.64 4.84 -
P/RPS 1.15 1.23 1.27 1.34 1.44 1.63 1.67 -21.93%
P/EPS 14.48 12.95 12.59 13.28 16.52 23.71 25.71 -31.68%
EY 6.91 7.72 7.94 7.53 6.05 4.22 3.89 46.41%
DY 2.10 7.78 7.74 7.33 7.09 6.91 6.62 -53.32%
P/NAPS 2.34 2.51 2.66 2.52 2.75 3.09 3.43 -22.41%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 20/08/07 -
Price 3.80 3.36 3.82 4.36 4.02 4.38 4.86 -
P/RPS 1.21 1.07 1.25 1.43 1.37 1.53 1.68 -19.57%
P/EPS 15.29 11.27 12.40 14.12 15.66 22.38 25.82 -29.36%
EY 6.54 8.87 8.07 7.08 6.38 4.47 3.87 41.65%
DY 1.99 8.94 7.87 6.89 7.48 7.32 6.59 -54.82%
P/NAPS 2.47 2.18 2.62 2.67 2.61 2.92 3.45 -19.88%

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