[CARLSBG] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.81%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 449,134 252,990 929,744 751,097 494,425 263,642 867,230 -35.58%
PBT 35,971 14,126 110,423 106,632 72,331 41,837 112,380 -53.30%
Tax -8,695 -3,487 -24,519 -26,658 -16,721 -9,623 -23,704 -48.85%
NP 27,276 10,639 85,904 79,974 55,610 32,214 88,676 -54.53%
-
NP to SH 27,276 10,639 85,904 79,974 55,610 32,214 88,676 -54.53%
-
Tax Rate 24.17% 24.68% 22.20% 25.00% 23.12% 23.00% 21.09% -
Total Cost 421,858 242,351 843,840 671,123 438,815 231,428 778,554 -33.61%
-
Net Worth 431,156 486,092 476,904 489,137 464,690 510,411 480,073 -6.93%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 152 - 120,754 22,928 22,928 - 114,667 -98.80%
Div Payout % 0.56% - 140.57% 28.67% 41.23% - 129.31% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 431,156 486,092 476,904 489,137 464,690 510,411 480,073 -6.93%
NOSH 305,784 305,718 305,708 305,711 305,717 305,635 305,779 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.07% 4.21% 9.24% 10.65% 11.25% 12.22% 10.23% -
ROE 6.33% 2.19% 18.01% 16.35% 11.97% 6.31% 18.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 146.88 82.75 304.13 245.69 161.73 86.26 283.61 -35.58%
EPS 8.92 3.48 28.10 26.16 18.19 10.54 29.00 -54.53%
DPS 0.05 0.00 39.50 7.50 7.50 0.00 37.50 -98.80%
NAPS 1.41 1.59 1.56 1.60 1.52 1.67 1.57 -6.93%
Adjusted Per Share Value based on latest NOSH - 305,696
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 146.90 82.75 304.10 245.67 161.72 86.23 283.65 -35.58%
EPS 8.92 3.48 28.10 26.16 18.19 10.54 29.00 -54.53%
DPS 0.05 0.00 39.50 7.50 7.50 0.00 37.51 -98.80%
NAPS 1.4102 1.5899 1.5598 1.5999 1.5199 1.6694 1.5702 -6.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.84 5.40 5.10 5.00 5.00 5.30 5.35 -
P/RPS 3.30 6.53 1.68 2.04 3.09 6.14 1.89 45.14%
P/EPS 54.26 155.17 18.15 19.11 27.49 50.28 18.45 105.67%
EY 1.84 0.64 5.51 5.23 3.64 1.99 5.42 -51.43%
DY 0.01 0.00 7.75 1.50 1.50 0.00 7.01 -98.74%
P/NAPS 3.43 3.40 3.27 3.13 3.29 3.17 3.41 0.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 31/05/07 23/02/07 24/11/06 30/08/06 22/05/06 22/02/06 -
Price 4.86 4.98 5.50 5.20 5.00 4.98 5.55 -
P/RPS 3.31 6.02 1.81 2.12 3.09 5.77 1.96 41.94%
P/EPS 54.48 143.10 19.57 19.88 27.49 47.25 19.14 101.23%
EY 1.84 0.70 5.11 5.03 3.64 2.12 5.23 -50.25%
DY 0.01 0.00 7.18 1.44 1.50 0.00 6.76 -98.71%
P/NAPS 3.45 3.13 3.53 3.25 3.29 2.98 3.54 -1.70%

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