[CARLSBG] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 97.63%
YoY- -32.6%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,042,101 745,087 755,014 693,798 751,097 704,548 777,413 5.00%
PBT 136,628 75,747 87,036 70,681 106,632 92,685 98,808 5.54%
Tax -33,259 -19,361 -20,505 -16,776 -26,658 -19,052 -21,985 7.13%
NP 103,369 56,386 66,531 53,905 79,974 73,633 76,823 5.06%
-
NP to SH 102,747 56,043 66,531 53,905 79,974 73,633 76,823 4.96%
-
Tax Rate 24.34% 25.56% 23.56% 23.73% 25.00% 20.56% 22.25% -
Total Cost 938,732 688,701 688,483 639,893 671,123 630,915 700,590 4.99%
-
Net Worth 574,722 504,508 470,853 458,635 489,137 480,082 506,038 2.14%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 244 151 152 152 22,928 22,933 22,932 -53.08%
Div Payout % 0.24% 0.27% 0.23% 0.28% 28.67% 31.15% 29.85% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 574,722 504,508 470,853 458,635 489,137 480,082 506,038 2.14%
NOSH 305,703 303,920 305,749 305,757 305,711 305,784 152,881 12.23%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.92% 7.57% 8.81% 7.77% 10.65% 10.45% 9.88% -
ROE 17.88% 11.11% 14.13% 11.75% 16.35% 15.34% 15.18% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 340.89 245.16 246.94 226.91 245.69 230.41 508.51 -6.44%
EPS 33.61 18.44 21.76 17.63 26.16 24.08 50.25 -6.48%
DPS 0.08 0.05 0.05 0.05 7.50 7.50 15.00 -58.18%
NAPS 1.88 1.66 1.54 1.50 1.60 1.57 3.31 -8.99%
Adjusted Per Share Value based on latest NOSH - 305,729
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 340.84 243.69 246.94 226.92 245.66 230.43 254.27 5.00%
EPS 33.61 18.33 21.76 17.63 26.16 24.08 25.13 4.96%
DPS 0.08 0.05 0.05 0.05 7.50 7.50 7.50 -53.06%
NAPS 1.8797 1.6501 1.54 1.50 1.5998 1.5702 1.6551 2.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.18 4.20 3.86 4.64 5.00 5.30 5.05 -
P/RPS 1.52 1.71 1.56 2.04 2.04 2.30 0.99 7.40%
P/EPS 15.41 22.78 17.74 26.32 19.11 22.01 10.05 7.38%
EY 6.49 4.39 5.64 3.80 5.23 4.54 9.95 -6.87%
DY 0.02 0.01 0.01 0.01 1.50 1.42 2.97 -56.52%
P/NAPS 2.76 2.53 2.51 3.09 3.13 3.38 1.53 10.32%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 26/11/09 29/10/08 21/11/07 24/11/06 24/11/05 24/11/04 -
Price 5.85 4.40 3.36 4.38 5.20 5.20 5.40 -
P/RPS 1.72 1.79 1.36 1.93 2.12 2.26 1.06 8.39%
P/EPS 17.41 23.86 15.44 24.84 19.88 21.59 10.75 8.36%
EY 5.75 4.19 6.48 4.03 5.03 4.63 9.31 -7.71%
DY 0.01 0.01 0.01 0.01 1.44 1.44 2.78 -60.83%
P/NAPS 3.11 2.65 2.18 2.92 3.25 3.31 1.63 11.36%

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