[CARLSBG] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.2%
YoY- -20.21%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 378,455 1,045,483 745,087 502,991 289,850 960,207 755,014 -36.92%
PBT 49,218 102,560 75,747 46,500 29,401 101,291 87,036 -31.64%
Tax -11,100 -25,835 -19,361 -11,811 -7,810 -25,172 -20,505 -33.60%
NP 38,118 76,725 56,386 34,689 21,591 76,119 66,531 -31.04%
-
NP to SH 37,845 76,142 56,043 34,263 21,388 76,149 66,531 -31.37%
-
Tax Rate 22.55% 25.19% 25.56% 25.40% 26.56% 24.85% 23.56% -
Total Cost 340,337 968,758 688,701 468,302 268,259 884,088 688,483 -37.50%
-
Net Worth 550,250 512,687 504,508 479,983 491,924 470,961 470,853 10.95%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 69,774 151 150 - 38,227 152 -
Div Payout % - 91.64% 0.27% 0.44% - 50.20% 0.23% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 550,250 512,687 504,508 479,983 491,924 470,961 470,853 10.95%
NOSH 305,694 303,365 303,920 301,876 305,542 305,819 305,749 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.07% 7.34% 7.57% 6.90% 7.45% 7.93% 8.81% -
ROE 6.88% 14.85% 11.11% 7.14% 4.35% 16.17% 14.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 123.80 344.63 245.16 166.62 94.86 313.98 246.94 -36.91%
EPS 12.38 24.90 18.44 11.35 7.00 24.90 21.76 -31.36%
DPS 0.00 23.00 0.05 0.05 0.00 12.50 0.05 -
NAPS 1.80 1.69 1.66 1.59 1.61 1.54 1.54 10.97%
Adjusted Per Share Value based on latest NOSH - 300,817
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 123.78 341.95 243.70 164.52 94.80 314.06 246.95 -36.92%
EPS 12.38 24.90 18.33 11.21 7.00 24.91 21.76 -31.36%
DPS 0.00 22.82 0.05 0.05 0.00 12.50 0.05 -
NAPS 1.7997 1.6769 1.6501 1.5699 1.609 1.5404 1.5401 10.95%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.05 4.54 4.20 3.78 3.38 3.60 3.86 -
P/RPS 4.08 1.32 1.71 2.27 3.56 1.15 1.56 89.93%
P/EPS 40.79 18.09 22.78 33.30 48.29 14.46 17.74 74.29%
EY 2.45 5.53 4.39 3.00 2.07 6.92 5.64 -42.67%
DY 0.00 5.07 0.01 0.01 0.00 3.47 0.01 -
P/NAPS 2.81 2.69 2.53 2.38 2.10 2.34 2.51 7.82%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 27/08/09 11/05/09 18/02/09 29/10/08 -
Price 4.73 4.56 4.40 4.33 3.60 3.80 3.36 -
P/RPS 3.82 1.32 1.79 2.60 3.79 1.21 1.36 99.20%
P/EPS 38.21 18.17 23.86 38.15 51.43 15.26 15.44 83.05%
EY 2.62 5.50 4.19 2.62 1.94 6.55 6.48 -45.35%
DY 0.00 5.04 0.01 0.01 0.00 3.29 0.01 -
P/NAPS 2.63 2.70 2.65 2.72 2.24 2.47 2.18 13.33%

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