[CARLSBG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 63.57%
YoY- -15.76%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 712,609 378,455 1,045,483 745,087 502,991 289,850 960,207 -18.07%
PBT 89,803 49,218 102,560 75,747 46,500 29,401 101,291 -7.73%
Tax -20,610 -11,100 -25,835 -19,361 -11,811 -7,810 -25,172 -12.51%
NP 69,193 38,118 76,725 56,386 34,689 21,591 76,119 -6.17%
-
NP to SH 68,660 37,845 76,142 56,043 34,263 21,388 76,149 -6.68%
-
Tax Rate 22.95% 22.55% 25.19% 25.56% 25.40% 26.56% 24.85% -
Total Cost 643,416 340,337 968,758 688,701 468,302 268,259 884,088 -19.13%
-
Net Worth 541,087 550,250 512,687 504,508 479,983 491,924 470,961 9.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 244 - 69,774 151 150 - 38,227 -96.59%
Div Payout % 0.36% - 91.64% 0.27% 0.44% - 50.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 541,087 550,250 512,687 504,508 479,983 491,924 470,961 9.72%
NOSH 305,699 305,694 303,365 303,920 301,876 305,542 305,819 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.71% 10.07% 7.34% 7.57% 6.90% 7.45% 7.93% -
ROE 12.69% 6.88% 14.85% 11.11% 7.14% 4.35% 16.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 233.11 123.80 344.63 245.16 166.62 94.86 313.98 -18.05%
EPS 22.46 12.38 24.90 18.44 11.35 7.00 24.90 -6.66%
DPS 0.08 0.00 23.00 0.05 0.05 0.00 12.50 -96.58%
NAPS 1.77 1.80 1.69 1.66 1.59 1.61 1.54 9.75%
Adjusted Per Share Value based on latest NOSH - 306,760
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 233.08 123.78 341.95 243.70 164.52 94.80 314.06 -18.07%
EPS 22.46 12.38 24.90 18.33 11.21 7.00 24.91 -6.68%
DPS 0.08 0.00 22.82 0.05 0.05 0.00 12.50 -96.58%
NAPS 1.7698 1.7997 1.6769 1.6501 1.5699 1.609 1.5404 9.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.00 5.05 4.54 4.20 3.78 3.38 3.60 -
P/RPS 2.14 4.08 1.32 1.71 2.27 3.56 1.15 51.46%
P/EPS 22.26 40.79 18.09 22.78 33.30 48.29 14.46 33.42%
EY 4.49 2.45 5.53 4.39 3.00 2.07 6.92 -25.11%
DY 0.02 0.00 5.07 0.01 0.01 0.00 3.47 -96.81%
P/NAPS 2.82 2.81 2.69 2.53 2.38 2.10 2.34 13.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 11/05/09 18/02/09 -
Price 5.20 4.73 4.56 4.40 4.33 3.60 3.80 -
P/RPS 2.23 3.82 1.32 1.79 2.60 3.79 1.21 50.48%
P/EPS 23.15 38.21 18.17 23.86 38.15 51.43 15.26 32.12%
EY 4.32 2.62 5.50 4.19 2.62 1.94 6.55 -24.28%
DY 0.02 0.00 5.04 0.01 0.01 0.00 3.29 -96.70%
P/NAPS 2.94 2.63 2.70 2.65 2.72 2.24 2.47 12.34%

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