[CARLSBG] YoY TTM 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- 4.04%
YoY- 21.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 974,775 936,799 884,453 910,863 920,760 922,854 858,033 2.14%
PBT 91,616 117,909 74,063 131,837 104,303 112,324 109,473 -2.92%
Tax -23,747 -23,753 -16,493 -30,872 -21,527 -28,590 -28,221 -2.83%
NP 67,869 94,156 57,570 100,965 82,776 83,734 81,252 -2.95%
-
NP to SH 67,473 94,156 57,570 100,965 82,776 83,734 81,252 -3.04%
-
Tax Rate 25.92% 20.15% 22.27% 23.42% 20.64% 25.45% 25.78% -
Total Cost 906,906 842,643 826,883 809,898 837,984 839,120 776,781 2.61%
-
Net Worth 478,300 446,114 431,216 464,861 452,433 478,478 485,480 -0.24%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 23,123 91,899 97,967 91,970 87,884 122,330 114,281 -23.36%
Div Payout % 34.27% 97.60% 170.17% 91.09% 106.17% 146.09% 140.65% -
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 478,300 446,114 431,216 464,861 452,433 478,478 485,480 -0.24%
NOSH 300,817 305,557 305,827 305,830 305,698 152,868 152,666 11.95%
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 6.96% 10.05% 6.51% 11.08% 8.99% 9.07% 9.47% -
ROE 14.11% 21.11% 13.35% 21.72% 18.30% 17.50% 16.74% -
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 324.04 306.59 289.20 297.83 301.20 603.69 562.03 -8.76%
EPS 22.43 30.81 18.82 33.01 27.08 54.78 53.22 -13.40%
DPS 7.55 30.05 32.05 30.08 28.75 80.00 75.00 -31.77%
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 318.82 306.40 289.28 297.91 301.15 301.83 280.63 2.14%
EPS 22.07 30.80 18.83 33.02 27.07 27.39 26.57 -3.04%
DPS 7.56 30.06 32.04 30.08 28.74 40.01 37.38 -23.36%
NAPS 1.5644 1.4591 1.4104 1.5204 1.4798 1.5649 1.5878 -0.24%
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 1.17 1.27 1.67 1.68 1.83 0.89 0.96 3.34%
P/EPS 16.85 12.59 25.71 15.15 20.31 9.86 10.15 8.80%
EY 5.93 7.94 3.89 6.60 4.92 10.14 9.86 -8.11%
DY 2.00 7.74 6.62 6.02 5.23 14.81 13.89 -27.58%
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 1.34 1.25 1.68 1.68 1.78 0.85 1.00 4.99%
P/EPS 19.30 12.40 25.82 15.15 19.76 9.40 10.52 10.63%
EY 5.18 8.07 3.87 6.60 5.06 10.64 9.50 -9.60%
DY 1.74 7.87 6.59 6.02 5.37 15.53 13.39 -28.80%
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