[CARLSBG] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 72.63%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 502,991 488,423 449,134 494,425 450,792 514,839 467,994 1.20%
PBT 46,500 56,175 35,971 72,331 52,894 61,901 56,252 -3.12%
Tax -11,811 -13,236 -8,695 -16,721 -9,573 -12,642 -9,572 3.56%
NP 34,689 42,939 27,276 55,610 43,321 49,259 46,680 -4.82%
-
NP to SH 34,263 42,939 27,276 55,610 43,321 49,259 46,680 -5.01%
-
Tax Rate 25.40% 23.56% 24.17% 23.12% 18.10% 20.42% 17.02% -
Total Cost 468,302 445,484 421,858 438,815 407,471 465,580 421,314 1.77%
-
Net Worth 479,983 446,516 431,156 464,690 452,470 478,524 485,423 -0.18%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 150 152 152 22,928 22,929 22,932 15,264 -53.68%
Div Payout % 0.44% 0.36% 0.56% 41.23% 52.93% 46.55% 32.70% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 479,983 446,516 431,156 464,690 452,470 478,524 485,423 -0.18%
NOSH 301,876 305,833 305,784 305,717 305,723 152,883 152,648 12.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.90% 8.79% 6.07% 11.25% 9.61% 9.57% 9.97% -
ROE 7.14% 9.62% 6.33% 11.97% 9.57% 10.29% 9.62% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 166.62 159.70 146.88 161.73 147.45 336.75 306.58 -9.65%
EPS 11.35 14.04 8.92 18.19 14.17 32.22 30.58 -15.21%
DPS 0.05 0.05 0.05 7.50 7.50 15.00 10.00 -58.61%
NAPS 1.59 1.46 1.41 1.52 1.48 3.13 3.18 -10.90%
Adjusted Per Share Value based on latest NOSH - 305,830
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 164.51 159.75 146.90 161.71 147.44 168.39 153.07 1.20%
EPS 11.21 14.04 8.92 18.19 14.17 16.11 15.27 -5.01%
DPS 0.05 0.05 0.05 7.50 7.50 7.50 4.99 -53.53%
NAPS 1.5699 1.4604 1.4102 1.5198 1.4799 1.5651 1.5877 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.78 3.88 4.84 5.00 5.50 5.40 5.40 -
P/RPS 2.27 2.43 3.30 3.09 3.73 1.60 1.76 4.32%
P/EPS 33.30 27.64 54.26 27.49 38.81 16.76 17.66 11.13%
EY 3.00 3.62 1.84 3.64 2.58 5.97 5.66 -10.03%
DY 0.01 0.01 0.01 1.50 1.36 2.78 1.85 -58.07%
P/NAPS 2.38 2.66 3.43 3.29 3.72 1.73 1.70 5.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 22/08/08 20/08/07 30/08/06 22/08/05 25/08/04 20/08/03 -
Price 4.33 3.82 4.86 5.00 5.35 5.15 5.60 -
P/RPS 2.60 2.39 3.31 3.09 3.63 1.53 1.83 6.02%
P/EPS 38.15 27.21 54.48 27.49 37.76 15.98 18.31 13.00%
EY 2.62 3.68 1.84 3.64 2.65 6.26 5.46 -11.50%
DY 0.01 0.01 0.01 1.50 1.40 2.91 1.79 -57.84%
P/NAPS 2.72 2.62 3.45 3.29 3.61 1.65 1.76 7.51%

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