[CARLSBG] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -68.49%
YoY- 6.98%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 429,454 445,936 470,766 454,047 407,215 378,455 289,850 6.76%
PBT 62,987 69,233 66,803 67,780 64,299 49,218 29,401 13.53%
Tax -14,248 -15,828 -15,595 -14,718 -14,918 -11,100 -7,810 10.53%
NP 48,739 53,405 51,208 53,062 49,381 38,118 21,591 14.52%
-
NP to SH 47,228 52,332 50,534 52,362 48,944 37,845 21,388 14.10%
-
Tax Rate 22.62% 22.86% 23.34% 21.71% 23.20% 22.55% 26.56% -
Total Cost 380,715 392,531 419,558 400,985 357,834 340,337 268,259 6.00%
-
Net Worth 382,185 336,322 357,725 336,322 632,817 550,250 491,924 -4.11%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 382,185 336,322 357,725 336,322 632,817 550,250 491,924 -4.11%
NOSH 305,748 305,748 305,748 305,748 305,708 305,694 305,542 0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.35% 11.98% 10.88% 11.69% 12.13% 10.07% 7.45% -
ROE 12.36% 15.56% 14.13% 15.57% 7.73% 6.88% 4.35% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 140.46 145.85 153.97 148.50 133.20 123.80 94.86 6.75%
EPS 15.45 17.12 16.53 17.13 16.01 12.38 7.00 14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.10 1.17 1.10 2.07 1.80 1.61 -4.12%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 140.46 145.85 153.97 148.50 133.19 123.78 94.80 6.76%
EPS 15.45 17.12 16.53 17.13 16.01 12.38 7.00 14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.10 1.17 1.10 2.0697 1.7997 1.6089 -4.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 13.58 13.02 13.80 10.30 7.39 5.05 3.38 -
P/RPS 9.67 8.93 8.96 6.94 5.55 4.08 3.56 18.11%
P/EPS 87.92 76.07 83.49 60.14 46.16 40.79 48.29 10.49%
EY 1.14 1.31 1.20 1.66 2.17 2.45 2.07 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.86 11.84 11.79 9.36 3.57 2.81 2.10 31.48%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 29/05/13 30/05/12 11/05/11 27/05/10 11/05/09 -
Price 12.76 12.10 16.08 10.50 7.23 4.73 3.60 -
P/RPS 9.08 8.30 10.44 7.07 5.43 3.82 3.79 15.66%
P/EPS 82.61 70.69 97.29 61.31 45.16 38.21 51.43 8.21%
EY 1.21 1.41 1.03 1.63 2.21 2.62 1.94 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.21 11.00 13.74 9.55 3.49 2.63 2.24 28.74%

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