[CARLSBG] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.18%
YoY- -8.63%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,368,158 1,045,483 960,207 897,510 929,744 867,230 984,807 5.62%
PBT 176,536 102,560 101,291 97,705 110,423 112,380 113,330 7.66%
Tax -42,413 -25,775 -25,172 -19,212 -24,519 -23,704 -24,616 9.48%
NP 134,123 76,785 76,119 78,493 85,904 88,676 88,714 7.12%
-
NP to SH 133,242 76,142 76,149 78,493 85,904 88,676 88,714 7.01%
-
Tax Rate 24.03% 25.13% 24.85% 19.66% 22.20% 21.09% 21.72% -
Total Cost 1,234,035 968,698 884,088 819,017 843,840 778,554 896,093 5.47%
-
Net Worth 590,324 302,267 471,710 470,964 476,845 480,030 499,788 2.81%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 154,707 54,558 23,125 91,899 120,751 114,653 152,844 0.20%
Div Payout % 116.11% 71.65% 30.37% 117.08% 140.57% 129.29% 172.29% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 590,324 302,267 471,710 470,964 476,845 480,030 499,788 2.81%
NOSH 305,867 302,267 306,305 305,820 305,670 305,752 152,840 12.25%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.80% 7.34% 7.93% 8.75% 9.24% 10.23% 9.01% -
ROE 22.57% 25.19% 16.14% 16.67% 18.02% 18.47% 17.75% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 447.30 345.88 313.48 293.48 304.17 283.64 644.34 -5.89%
EPS 43.56 25.19 24.86 25.67 28.10 29.00 58.04 -4.66%
DPS 50.58 18.05 7.55 30.05 39.50 37.50 100.00 -10.73%
NAPS 1.93 1.00 1.54 1.54 1.56 1.57 3.27 -8.40%
Adjusted Per Share Value based on latest NOSH - 305,820
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 447.48 341.94 314.05 293.55 304.09 283.64 322.10 5.62%
EPS 43.58 24.90 24.91 25.67 28.10 29.00 29.02 7.00%
DPS 50.60 17.84 7.56 30.06 39.49 37.50 49.99 0.20%
NAPS 1.9308 0.9886 1.5428 1.5404 1.5596 1.57 1.6346 2.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.32 4.54 3.60 4.24 5.10 5.35 5.30 -
P/RPS 1.41 1.31 1.15 1.44 1.68 1.89 0.82 9.45%
P/EPS 14.51 18.02 14.48 16.52 18.15 18.45 9.13 8.02%
EY 6.89 5.55 6.91 6.05 5.51 5.42 10.95 -7.42%
DY 8.00 3.98 2.10 7.09 7.75 7.01 18.87 -13.32%
P/NAPS 3.27 4.54 2.34 2.75 3.27 3.41 1.62 12.41%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 18/02/09 29/02/08 23/02/07 22/02/06 23/02/05 -
Price 6.30 4.56 3.80 4.02 5.50 5.55 5.35 -
P/RPS 1.41 1.32 1.21 1.37 1.81 1.96 0.83 9.22%
P/EPS 14.46 18.10 15.29 15.66 19.57 19.14 9.22 7.78%
EY 6.91 5.52 6.54 6.38 5.11 5.23 10.85 -7.24%
DY 8.03 3.96 1.99 7.48 7.18 6.76 18.69 -13.12%
P/NAPS 3.26 4.56 2.47 2.61 3.53 3.54 1.64 12.12%

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