[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -13.96%
YoY- 12.68%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,663,562 1,603,914 1,630,590 1,674,886 1,505,454 1,425,218 1,005,982 8.74%
PBT 215,098 243,518 215,830 234,070 210,494 179,606 93,000 14.99%
Tax -53,466 -55,802 -50,542 -51,674 -49,248 -41,220 -23,622 14.57%
NP 161,632 187,716 165,288 182,396 161,246 138,386 69,378 15.13%
-
NP to SH 157,870 184,746 162,894 180,212 159,926 137,320 68,526 14.91%
-
Tax Rate 24.86% 22.91% 23.42% 22.08% 23.40% 22.95% 25.40% -
Total Cost 1,501,930 1,416,198 1,465,302 1,492,490 1,344,208 1,286,832 936,604 8.18%
-
Net Worth 214,023 210,966 195,678 220,138 556,530 541,087 479,983 -12.58%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 30,574 30,574 30,574 305 305 489 301 115.92%
Div Payout % 19.37% 16.55% 18.77% 0.17% 0.19% 0.36% 0.44% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 214,023 210,966 195,678 220,138 556,530 541,087 479,983 -12.58%
NOSH 305,748 305,748 305,748 305,748 305,785 305,699 301,876 0.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.72% 11.70% 10.14% 10.89% 10.71% 9.71% 6.90% -
ROE 73.76% 87.57% 83.25% 81.86% 28.74% 25.38% 14.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 544.10 524.59 533.31 547.80 492.32 466.22 333.24 8.51%
EPS 51.64 60.42 53.28 58.94 52.30 44.92 22.70 14.67%
DPS 10.00 10.00 10.00 0.10 0.10 0.16 0.10 115.36%
NAPS 0.70 0.69 0.64 0.72 1.82 1.77 1.59 -12.77%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 544.10 524.59 533.31 547.80 492.38 466.14 329.02 8.74%
EPS 51.64 60.42 53.28 58.94 52.31 44.91 22.41 14.92%
DPS 10.00 10.00 10.00 0.10 0.10 0.16 0.10 115.36%
NAPS 0.70 0.69 0.64 0.72 1.8202 1.7697 1.5699 -12.58%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 12.50 12.20 15.30 12.04 7.26 5.00 3.78 -
P/RPS 2.30 2.33 2.87 2.20 1.47 1.07 1.13 12.56%
P/EPS 24.21 20.19 28.72 20.43 13.88 11.13 16.65 6.43%
EY 4.13 4.95 3.48 4.90 7.20 8.98 6.01 -6.05%
DY 0.80 0.82 0.65 0.01 0.01 0.03 0.03 72.80%
P/NAPS 17.86 17.68 23.91 16.72 3.99 2.82 2.38 39.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 27/08/13 28/08/12 25/08/11 18/08/10 27/08/09 -
Price 11.14 12.24 13.82 12.30 6.85 5.20 4.33 -
P/RPS 2.05 2.33 2.59 2.25 1.39 1.12 1.30 7.88%
P/EPS 21.57 20.26 25.94 20.87 13.10 11.58 19.07 2.07%
EY 4.64 4.94 3.86 4.79 7.64 8.64 5.24 -2.00%
DY 0.90 0.82 0.72 0.01 0.01 0.03 0.02 88.54%
P/NAPS 15.91 17.74 21.59 17.08 3.76 2.94 2.72 34.21%

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