[CARLSBG] YoY TTM 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- 19.37%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,562,633 1,574,071 1,408,276 1,255,101 974,775 936,799 884,453 9.94%
PBT 236,531 232,162 191,980 145,863 91,616 117,909 74,063 21.33%
Tax -51,332 -54,207 -46,427 -34,574 -23,747 -23,753 -16,493 20.81%
NP 185,199 177,955 145,553 111,289 67,869 94,156 57,570 21.47%
-
NP to SH 182,974 176,303 144,545 110,539 67,473 94,156 57,570 21.23%
-
Tax Rate 21.70% 23.35% 24.18% 23.70% 25.92% 20.15% 22.27% -
Total Cost 1,377,434 1,396,116 1,262,723 1,143,812 906,906 842,643 826,883 8.86%
-
Net Worth 195,678 220,138 556,202 541,096 478,300 446,114 431,216 -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 192,621 206,458 154,615 54,652 23,123 91,899 97,967 11.91%
Div Payout % 105.27% 117.10% 106.97% 49.44% 34.27% 97.60% 170.17% -
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 195,678 220,138 556,202 541,096 478,300 446,114 431,216 -12.32%
NOSH 305,748 305,748 305,605 305,704 300,817 305,557 305,827 -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 11.85% 11.31% 10.34% 8.87% 6.96% 10.05% 6.51% -
ROE 93.51% 80.09% 25.99% 20.43% 14.11% 21.11% 13.35% -
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 511.09 514.83 460.81 410.56 324.04 306.59 289.20 9.94%
EPS 59.84 57.66 47.30 36.16 22.43 30.81 18.82 21.24%
DPS 63.00 67.55 50.55 18.08 7.55 30.05 32.05 11.91%
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 511.10 514.84 460.62 410.52 318.83 306.41 289.28 9.94%
EPS 59.85 57.66 47.28 36.15 22.07 30.80 18.83 21.23%
DPS 63.00 67.53 50.57 17.88 7.56 30.06 32.04 11.91%
NAPS 0.64 0.72 1.8192 1.7698 1.5644 1.4591 1.4104 -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 2.99 2.34 1.58 1.22 1.17 1.27 1.67 10.18%
P/EPS 25.57 20.88 15.35 13.83 16.85 12.59 25.71 -0.09%
EY 3.91 4.79 6.51 7.23 5.93 7.94 3.89 0.08%
DY 4.12 5.61 6.96 3.62 2.00 7.74 6.62 -7.59%
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 2.70 2.39 1.49 1.27 1.34 1.25 1.68 8.22%
P/EPS 23.09 21.33 14.48 14.38 19.30 12.40 25.82 -1.84%
EY 4.33 4.69 6.90 6.95 5.18 8.07 3.87 1.88%
DY 4.56 5.49 7.38 3.48 1.74 7.87 6.59 -5.94%
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