[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -9.29%
YoY- 100.39%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,630,590 1,674,886 1,505,454 1,425,218 1,005,982 976,846 898,268 10.43%
PBT 215,830 234,070 210,494 179,606 93,000 112,350 71,942 20.07%
Tax -50,542 -51,674 -49,248 -41,220 -23,622 -26,472 -17,390 19.44%
NP 165,288 182,396 161,246 138,386 69,378 85,878 54,552 20.27%
-
NP to SH 162,894 180,212 159,926 137,320 68,526 85,878 54,552 19.98%
-
Tax Rate 23.42% 22.08% 23.40% 22.95% 25.40% 23.56% 24.17% -
Total Cost 1,465,302 1,492,490 1,344,208 1,286,832 936,604 890,968 843,716 9.62%
-
Net Worth 195,678 220,138 556,530 541,087 479,983 446,516 431,156 -12.32%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 30,574 305 305 489 301 305 305 115.37%
Div Payout % 18.77% 0.17% 0.19% 0.36% 0.44% 0.36% 0.56% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 195,678 220,138 556,530 541,087 479,983 446,516 431,156 -12.32%
NOSH 305,748 305,748 305,785 305,699 301,876 305,833 305,784 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.14% 10.89% 10.71% 9.71% 6.90% 8.79% 6.07% -
ROE 83.25% 81.86% 28.74% 25.38% 14.28% 19.23% 12.65% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 533.31 547.80 492.32 466.22 333.24 319.40 293.76 10.43%
EPS 53.28 58.94 52.30 44.92 22.70 28.08 17.84 19.98%
DPS 10.00 0.10 0.10 0.16 0.10 0.10 0.10 115.29%
NAPS 0.64 0.72 1.82 1.77 1.59 1.46 1.41 -12.32%
Adjusted Per Share Value based on latest NOSH - 305,704
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 533.31 547.80 492.38 466.14 329.02 319.49 293.79 10.43%
EPS 53.28 58.94 52.31 44.91 22.41 28.09 17.84 19.98%
DPS 10.00 0.10 0.10 0.16 0.10 0.10 0.10 115.29%
NAPS 0.64 0.72 1.8202 1.7697 1.5699 1.4604 1.4102 -12.32%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 15.30 12.04 7.26 5.00 3.78 3.88 4.84 -
P/RPS 2.87 2.20 1.47 1.07 1.13 1.21 1.65 9.65%
P/EPS 28.72 20.43 13.88 11.13 16.65 13.82 27.13 0.95%
EY 3.48 4.90 7.20 8.98 6.01 7.24 3.69 -0.97%
DY 0.65 0.01 0.01 0.03 0.03 0.03 0.02 78.54%
P/NAPS 23.91 16.72 3.99 2.82 2.38 2.66 3.43 38.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 18/08/10 27/08/09 22/08/08 20/08/07 -
Price 13.82 12.30 6.85 5.20 4.33 3.82 4.86 -
P/RPS 2.59 2.25 1.39 1.12 1.30 1.20 1.65 7.79%
P/EPS 25.94 20.87 13.10 11.58 19.07 13.60 27.24 -0.81%
EY 3.86 4.79 7.64 8.64 5.24 7.35 3.67 0.84%
DY 0.72 0.01 0.01 0.03 0.02 0.03 0.02 81.61%
P/NAPS 21.59 17.08 3.76 2.94 2.72 2.62 3.45 35.71%

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