[CARLSBG] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 98.81%
YoY- 76.95%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,368,158 1,389,468 1,425,218 1,513,820 1,045,483 993,449 1,005,982 22.68%
PBT 176,536 182,170 179,606 196,872 102,560 100,996 93,000 53.12%
Tax -42,413 -44,345 -41,220 -44,400 -25,835 -25,814 -23,622 47.56%
NP 134,123 137,825 138,386 152,472 76,725 75,181 69,378 55.00%
-
NP to SH 133,242 136,996 137,320 151,380 76,142 74,724 68,526 55.59%
-
Tax Rate 24.03% 24.34% 22.95% 22.55% 25.19% 25.56% 25.40% -
Total Cost 1,234,035 1,251,642 1,286,832 1,361,348 968,758 918,268 936,604 20.12%
-
Net Worth 590,080 574,722 541,087 550,250 512,687 504,508 479,983 14.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 177,329 326 489 - 69,774 202 301 6846.45%
Div Payout % 133.09% 0.24% 0.36% - 91.64% 0.27% 0.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 590,080 574,722 541,087 550,250 512,687 504,508 479,983 14.71%
NOSH 305,741 305,703 305,699 305,694 303,365 303,920 301,876 0.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.80% 9.92% 9.71% 10.07% 7.34% 7.57% 6.90% -
ROE 22.58% 23.84% 25.38% 27.51% 14.85% 14.81% 14.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 447.49 454.51 466.22 495.21 344.63 326.88 333.24 21.65%
EPS 43.58 44.81 44.92 49.52 24.90 24.59 22.70 54.28%
DPS 58.00 0.11 0.16 0.00 23.00 0.07 0.10 6774.66%
NAPS 1.93 1.88 1.77 1.80 1.69 1.66 1.59 13.75%
Adjusted Per Share Value based on latest NOSH - 305,694
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 447.49 454.46 466.16 495.14 341.95 324.94 329.03 22.68%
EPS 43.58 44.81 44.91 49.51 24.90 24.44 22.41 55.60%
DPS 58.00 0.11 0.16 0.00 22.82 0.07 0.10 6774.66%
NAPS 1.93 1.8798 1.7698 1.7997 1.6769 1.6501 1.5699 14.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.32 5.18 5.00 5.05 4.54 4.20 3.78 -
P/RPS 1.41 1.14 1.07 1.02 1.32 1.28 1.13 15.85%
P/EPS 14.50 11.56 11.13 10.20 18.09 17.08 16.65 -8.78%
EY 6.90 8.65 8.98 9.81 5.53 5.85 6.01 9.61%
DY 9.18 0.02 0.03 0.00 5.07 0.02 0.03 4393.86%
P/NAPS 3.27 2.76 2.82 2.81 2.69 2.53 2.38 23.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 -
Price 6.30 5.85 5.20 4.73 4.56 4.40 4.33 -
P/RPS 1.41 1.29 1.12 0.96 1.32 1.35 1.30 5.54%
P/EPS 14.46 13.05 11.58 9.55 18.17 17.90 19.07 -16.80%
EY 6.92 7.66 8.64 10.47 5.50 5.59 5.24 20.30%
DY 9.21 0.02 0.03 0.00 5.04 0.02 0.02 5797.05%
P/NAPS 3.26 3.11 2.94 2.63 2.70 2.65 2.72 12.79%

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