[CARLSBG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.08%
YoY- 12.68%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 470,766 1,584,780 1,248,286 837,443 454,047 1,489,356 1,154,388 -44.97%
PBT 66,803 245,651 196,486 117,035 67,780 220,374 174,153 -47.17%
Tax -15,595 -51,898 -43,495 -25,837 -14,718 -52,994 -44,544 -50.29%
NP 51,208 193,753 152,991 91,198 53,062 167,380 129,609 -46.12%
-
NP to SH 50,534 191,632 151,163 90,106 52,362 166,160 128,811 -46.37%
-
Tax Rate 23.34% 21.13% 22.14% 22.08% 21.71% 24.05% 25.58% -
Total Cost 419,558 1,391,027 1,095,295 746,245 400,985 1,321,976 1,024,779 -44.83%
-
Net Worth 357,725 305,748 281,288 220,138 336,322 629,787 605,378 -29.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 192,621 15,287 152 - 221,648 152 -
Div Payout % - 100.52% 10.11% 0.17% - 133.39% 0.12% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 357,725 305,748 281,288 220,138 336,322 629,787 605,378 -29.55%
NOSH 305,748 305,748 305,748 305,748 305,748 305,722 305,746 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.88% 12.23% 12.26% 10.89% 11.69% 11.24% 11.23% -
ROE 14.13% 62.68% 53.74% 40.93% 15.57% 26.38% 21.28% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.97 518.33 408.27 273.90 148.50 487.16 377.56 -44.97%
EPS 16.53 62.68 49.44 29.47 17.13 54.35 42.13 -46.37%
DPS 0.00 63.00 5.00 0.05 0.00 72.50 0.05 -
NAPS 1.17 1.00 0.92 0.72 1.10 2.06 1.98 -29.55%
Adjusted Per Share Value based on latest NOSH - 305,748
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.98 518.35 408.29 273.91 148.51 487.14 377.57 -44.97%
EPS 16.53 62.68 49.44 29.47 17.13 54.35 42.13 -46.37%
DPS 0.00 63.00 5.00 0.05 0.00 72.50 0.05 -
NAPS 1.17 1.00 0.92 0.72 1.10 2.0599 1.9801 -29.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 13.80 12.52 11.50 12.04 10.30 8.54 6.45 -
P/RPS 8.96 2.42 2.82 4.40 6.94 1.75 1.71 201.37%
P/EPS 83.49 19.98 23.26 40.85 60.14 15.71 15.31 209.49%
EY 1.20 5.01 4.30 2.45 1.66 6.36 6.53 -67.64%
DY 0.00 5.03 0.43 0.00 0.00 8.49 0.01 -
P/NAPS 11.79 12.52 12.50 16.72 9.36 4.15 3.26 135.42%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 29/11/12 28/08/12 30/05/12 24/02/12 15/11/11 -
Price 16.08 12.70 12.30 12.30 10.50 9.45 7.05 -
P/RPS 10.44 2.45 3.01 4.49 7.07 1.94 1.87 214.37%
P/EPS 97.29 20.26 24.88 41.74 61.31 17.39 16.73 223.03%
EY 1.03 4.94 4.02 2.40 1.63 5.75 5.98 -69.00%
DY 0.00 4.96 0.41 0.00 0.00 7.67 0.01 -
P/NAPS 13.74 12.70 13.37 17.08 9.55 4.59 3.56 145.84%

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