[CARLSBG] YoY Cumulative 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- 81.42%
YoY- 100.39%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 815,295 837,443 752,727 712,609 502,991 488,423 449,134 10.43%
PBT 107,915 117,035 105,247 89,803 46,500 56,175 35,971 20.07%
Tax -25,271 -25,837 -24,624 -20,610 -11,811 -13,236 -8,695 19.44%
NP 82,644 91,198 80,623 69,193 34,689 42,939 27,276 20.27%
-
NP to SH 81,447 90,106 79,963 68,660 34,263 42,939 27,276 19.98%
-
Tax Rate 23.42% 22.08% 23.40% 22.95% 25.40% 23.56% 24.17% -
Total Cost 732,651 746,245 672,104 643,416 468,302 445,484 421,858 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 15,287 152 152 244 150 152 152 115.49%
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 41.62% 40.93% 14.37% 12.69% 7.14% 9.62% 6.33% -
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 266.66 273.90 246.16 233.11 166.62 159.70 146.88 10.44%
EPS 26.64 29.47 26.15 22.46 11.35 14.04 8.92 19.98%
DPS 5.00 0.05 0.05 0.08 0.05 0.05 0.05 115.29%
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 266.66 273.91 246.20 233.08 164.52 159.75 146.90 10.43%
EPS 26.64 29.47 26.15 22.46 11.21 14.04 8.92 19.98%
DPS 5.00 0.05 0.05 0.08 0.05 0.05 0.05 115.29%
NAPS 0.64 0.72 1.8203 1.7698 1.5699 1.4605 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 5.74 4.40 2.95 2.14 2.27 2.43 3.30 9.65%
P/EPS 57.44 40.85 27.76 22.26 33.30 27.64 54.26 0.95%
EY 1.74 2.45 3.60 4.49 3.00 3.62 1.84 -0.92%
DY 0.33 0.00 0.01 0.02 0.01 0.01 0.01 79.00%
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 5.18 4.49 2.78 2.23 2.60 2.39 3.31 7.74%
P/EPS 51.88 41.74 26.20 23.15 38.15 27.21 54.48 -0.81%
EY 1.93 2.40 3.82 4.32 2.62 3.68 1.84 0.79%
DY 0.36 0.00 0.01 0.02 0.01 0.01 0.01 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