[CARLSBG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -50.46%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 897,530 925,064 898,268 1,011,960 929,744 1,001,462 988,850 -6.23%
PBT 97,705 94,241 71,942 56,504 110,423 142,176 144,662 -22.96%
Tax -19,212 -22,368 -17,390 -13,948 -24,519 -35,544 -33,442 -30.82%
NP 78,493 71,873 54,552 42,556 85,904 106,632 111,220 -20.68%
-
NP to SH 78,493 71,873 54,552 42,556 85,904 106,632 111,220 -20.68%
-
Tax Rate 19.66% 23.73% 24.17% 24.68% 22.20% 25.00% 23.12% -
Total Cost 819,037 853,190 843,716 969,404 843,840 894,830 877,630 -4.48%
-
Net Worth 470,896 458,635 431,156 486,092 476,904 489,137 464,690 0.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 107,022 203 305 - 120,754 30,571 45,857 75.67%
Div Payout % 136.35% 0.28% 0.56% - 140.57% 28.67% 41.23% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 470,896 458,635 431,156 486,092 476,904 489,137 464,690 0.88%
NOSH 305,777 305,757 305,784 305,718 305,708 305,710 305,717 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.75% 7.77% 6.07% 4.21% 9.24% 10.65% 11.25% -
ROE 16.67% 15.67% 12.65% 8.75% 18.01% 21.80% 23.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 293.52 302.55 293.76 331.01 304.13 327.58 323.45 -6.25%
EPS 25.67 23.51 17.84 13.92 28.10 34.88 36.38 -20.69%
DPS 35.00 0.07 0.10 0.00 39.50 10.00 15.00 75.64%
NAPS 1.54 1.50 1.41 1.59 1.56 1.60 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 305,718
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 293.55 302.56 293.79 330.98 304.09 327.55 323.42 -6.23%
EPS 25.67 23.51 17.84 13.92 28.10 34.88 36.38 -20.69%
DPS 35.00 0.07 0.10 0.00 39.49 10.00 15.00 75.64%
NAPS 1.5401 1.50 1.4102 1.5898 1.5598 1.5998 1.5198 0.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.24 4.64 4.84 5.40 5.10 5.00 5.00 -
P/RPS 1.44 1.53 1.65 1.63 1.68 1.53 1.55 -4.77%
P/EPS 16.52 19.74 27.13 38.79 18.15 14.33 13.74 13.03%
EY 6.05 5.07 3.69 2.58 5.51 6.98 7.28 -11.57%
DY 8.25 0.01 0.02 0.00 7.75 2.00 3.00 95.92%
P/NAPS 2.75 3.09 3.43 3.40 3.27 3.13 3.29 -11.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 21/11/07 20/08/07 31/05/07 23/02/07 24/11/06 30/08/06 -
Price 4.02 4.38 4.86 4.98 5.50 5.20 5.00 -
P/RPS 1.37 1.45 1.65 1.50 1.81 1.59 1.55 -7.87%
P/EPS 15.66 18.63 27.24 35.78 19.57 14.91 13.74 9.08%
EY 6.39 5.37 3.67 2.80 5.11 6.71 7.28 -8.30%
DY 8.71 0.02 0.02 0.00 7.18 1.92 3.00 103.12%
P/NAPS 2.61 2.92 3.45 3.13 3.53 3.25 3.29 -14.26%

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