[CARLSBG] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 54.94%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,154,388 1,042,101 745,087 755,014 693,798 751,097 704,548 8.57%
PBT 174,153 136,628 75,747 87,036 70,681 106,632 92,685 11.07%
Tax -44,544 -33,259 -19,361 -20,505 -16,776 -26,658 -19,052 15.19%
NP 129,609 103,369 56,386 66,531 53,905 79,974 73,633 9.87%
-
NP to SH 128,811 102,747 56,043 66,531 53,905 79,974 73,633 9.76%
-
Tax Rate 25.58% 24.34% 25.56% 23.56% 23.73% 25.00% 20.56% -
Total Cost 1,024,779 938,732 688,701 688,483 639,893 671,123 630,915 8.41%
-
Net Worth 605,378 574,722 504,508 470,853 458,635 489,137 480,082 3.93%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 152 244 151 152 152 22,928 22,933 -56.64%
Div Payout % 0.12% 0.24% 0.27% 0.23% 0.28% 28.67% 31.15% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 605,378 574,722 504,508 470,853 458,635 489,137 480,082 3.93%
NOSH 305,746 305,703 303,920 305,749 305,757 305,711 305,784 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.23% 9.92% 7.57% 8.81% 7.77% 10.65% 10.45% -
ROE 21.28% 17.88% 11.11% 14.13% 11.75% 16.35% 15.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 377.56 340.89 245.16 246.94 226.91 245.69 230.41 8.57%
EPS 42.13 33.61 18.44 21.76 17.63 26.16 24.08 9.76%
DPS 0.05 0.08 0.05 0.05 0.05 7.50 7.50 -56.60%
NAPS 1.98 1.88 1.66 1.54 1.50 1.60 1.57 3.94%
Adjusted Per Share Value based on latest NOSH - 305,595
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 377.56 340.84 243.69 246.94 226.92 245.66 230.43 8.57%
EPS 42.13 33.61 18.33 21.76 17.63 26.16 24.08 9.76%
DPS 0.05 0.08 0.05 0.05 0.05 7.50 7.50 -56.60%
NAPS 1.98 1.8797 1.6501 1.54 1.50 1.5998 1.5702 3.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.45 5.18 4.20 3.86 4.64 5.00 5.30 -
P/RPS 1.71 1.52 1.71 1.56 2.04 2.04 2.30 -4.81%
P/EPS 15.31 15.41 22.78 17.74 26.32 19.11 22.01 -5.86%
EY 6.53 6.49 4.39 5.64 3.80 5.23 4.54 6.24%
DY 0.01 0.02 0.01 0.01 0.01 1.50 1.42 -56.20%
P/NAPS 3.26 2.76 2.53 2.51 3.09 3.13 3.38 -0.60%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 11/11/10 26/11/09 29/10/08 21/11/07 24/11/06 24/11/05 -
Price 7.05 5.85 4.40 3.36 4.38 5.20 5.20 -
P/RPS 1.87 1.72 1.79 1.36 1.93 2.12 2.26 -3.10%
P/EPS 16.73 17.41 23.86 15.44 24.84 19.88 21.59 -4.15%
EY 5.98 5.75 4.19 6.48 4.03 5.03 4.63 4.35%
DY 0.01 0.01 0.01 0.01 0.01 1.44 1.44 -56.30%
P/NAPS 3.56 3.11 2.65 2.18 2.92 3.25 3.31 1.22%

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