[CARLSBG] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -18.98%
YoY- 57.42%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,159,400 960,207 1,006,685 976,846 1,157,732 897,530 925,064 16.22%
PBT 117,604 101,291 116,048 112,350 141,964 97,705 94,241 15.89%
Tax -31,240 -25,172 -27,340 -26,472 -35,964 -19,212 -22,368 24.92%
NP 86,364 76,119 88,708 85,878 106,000 78,493 71,873 13.01%
-
NP to SH 85,552 76,149 88,708 85,878 106,000 78,493 71,873 12.30%
-
Tax Rate 26.56% 24.85% 23.56% 23.56% 25.33% 19.66% 23.73% -
Total Cost 1,073,036 884,088 917,977 890,968 1,051,732 819,037 853,190 16.49%
-
Net Worth 491,924 470,961 470,853 446,516 498,212 470,896 458,635 4.77%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 38,227 203 305 - 107,022 203 -
Div Payout % - 50.20% 0.23% 0.36% - 136.35% 0.28% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 491,924 470,961 470,853 446,516 498,212 470,896 458,635 4.77%
NOSH 305,542 305,819 305,749 305,833 305,651 305,777 305,757 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.45% 7.93% 8.81% 8.79% 9.16% 8.75% 7.77% -
ROE 17.39% 16.17% 18.84% 19.23% 21.28% 16.67% 15.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 379.46 313.98 329.25 319.40 378.77 293.52 302.55 16.28%
EPS 28.00 24.90 29.01 28.08 34.68 25.67 23.51 12.34%
DPS 0.00 12.50 0.07 0.10 0.00 35.00 0.07 -
NAPS 1.61 1.54 1.54 1.46 1.63 1.54 1.50 4.82%
Adjusted Per Share Value based on latest NOSH - 305,557
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 379.21 314.06 329.26 319.50 378.67 293.56 302.57 16.22%
EPS 27.98 24.91 29.01 28.09 34.67 25.67 23.51 12.29%
DPS 0.00 12.50 0.07 0.10 0.00 35.00 0.07 -
NAPS 1.609 1.5404 1.5401 1.4605 1.6295 1.5402 1.5001 4.77%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.38 3.60 3.86 3.88 4.10 4.24 4.64 -
P/RPS 0.89 1.15 1.17 1.21 1.08 1.44 1.53 -30.29%
P/EPS 12.07 14.46 13.30 13.82 11.82 16.52 19.74 -27.93%
EY 8.28 6.92 7.52 7.24 8.46 6.05 5.07 38.63%
DY 0.00 3.47 0.02 0.03 0.00 8.25 0.01 -
P/NAPS 2.10 2.34 2.51 2.66 2.52 2.75 3.09 -22.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/05/09 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 -
Price 3.60 3.80 3.36 3.82 4.36 4.02 4.38 -
P/RPS 0.95 1.21 1.02 1.20 1.15 1.37 1.45 -24.54%
P/EPS 12.86 15.26 11.58 13.60 12.57 15.66 18.63 -21.87%
EY 7.78 6.55 8.63 7.35 7.95 6.39 5.37 28.00%
DY 0.00 3.29 0.02 0.03 0.00 8.71 0.02 -
P/NAPS 2.24 2.47 2.18 2.62 2.67 2.61 2.92 -16.18%

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