[CARLSBG] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -50.46%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,513,820 1,159,400 1,157,732 1,011,960 1,054,568 1,018,692 1,198,952 3.96%
PBT 196,872 117,604 141,964 56,504 167,348 124,732 151,156 4.50%
Tax -44,400 -31,240 -35,964 -13,948 -38,492 -29,340 -39,176 2.10%
NP 152,472 86,364 106,000 42,556 128,856 95,392 111,980 5.27%
-
NP to SH 151,380 85,552 106,000 42,556 128,856 95,392 111,980 5.15%
-
Tax Rate 22.55% 26.56% 25.33% 24.68% 23.00% 23.52% 25.92% -
Total Cost 1,361,348 1,073,036 1,051,732 969,404 925,712 923,300 1,086,972 3.82%
-
Net Worth 550,250 491,924 498,212 486,092 510,411 458,615 539,717 0.32%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 550,250 491,924 498,212 486,092 510,411 458,615 539,717 0.32%
NOSH 305,694 305,542 305,651 305,718 305,635 154,039 152,894 12.23%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.07% 7.45% 9.16% 4.21% 12.22% 9.36% 9.34% -
ROE 27.51% 17.39% 21.28% 8.75% 25.25% 20.80% 20.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 495.21 379.46 378.77 331.01 345.04 666.37 784.17 -7.37%
EPS 49.52 28.00 34.68 13.92 42.16 31.20 73.24 -6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.61 1.63 1.59 1.67 3.00 3.53 -10.61%
Adjusted Per Share Value based on latest NOSH - 305,718
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 495.14 379.21 378.67 330.99 344.93 333.19 392.15 3.96%
EPS 49.51 27.98 34.67 13.92 42.15 31.20 36.63 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7997 1.609 1.6295 1.5899 1.6694 1.50 1.7653 0.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.05 3.38 4.10 5.40 5.30 5.70 5.85 -
P/RPS 1.02 0.89 1.08 1.63 1.54 0.86 0.75 5.25%
P/EPS 10.20 12.07 11.82 38.79 12.57 9.13 7.99 4.15%
EY 9.81 8.28 8.46 2.58 7.95 10.95 12.52 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.10 2.52 3.40 3.17 1.90 1.66 9.16%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 11/05/09 25/04/08 31/05/07 22/05/06 30/05/05 19/05/04 -
Price 4.73 3.60 4.36 4.98 4.98 11.00 5.20 -
P/RPS 0.96 0.95 1.15 1.50 1.44 1.65 0.66 6.44%
P/EPS 9.55 12.86 12.57 35.78 11.81 17.63 7.10 5.06%
EY 10.47 7.78 7.95 2.80 8.47 5.67 14.08 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.24 2.67 3.13 2.98 3.67 1.47 10.17%

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