[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 14.46%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 745,087 502,991 289,850 960,207 755,014 488,423 289,433 87.72%
PBT 75,747 46,500 29,401 101,291 87,036 56,175 35,491 65.69%
Tax -19,361 -11,811 -7,810 -25,172 -20,505 -13,236 -8,991 66.67%
NP 56,386 34,689 21,591 76,119 66,531 42,939 26,500 65.35%
-
NP to SH 56,043 34,263 21,388 76,149 66,531 42,939 26,500 64.68%
-
Tax Rate 25.56% 25.40% 26.56% 24.85% 23.56% 23.56% 25.33% -
Total Cost 688,701 468,302 268,259 884,088 688,483 445,484 262,933 89.90%
-
Net Worth 504,508 479,983 491,924 470,961 470,853 446,516 498,212 0.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 151 150 - 38,227 152 152 - -
Div Payout % 0.27% 0.44% - 50.20% 0.23% 0.36% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 504,508 479,983 491,924 470,961 470,853 446,516 498,212 0.83%
NOSH 303,920 301,876 305,542 305,819 305,749 305,833 305,651 -0.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.57% 6.90% 7.45% 7.93% 8.81% 8.79% 9.16% -
ROE 11.11% 7.14% 4.35% 16.17% 14.13% 9.62% 5.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 245.16 166.62 94.86 313.98 246.94 159.70 94.69 88.44%
EPS 18.44 11.35 7.00 24.90 21.76 14.04 8.67 65.30%
DPS 0.05 0.05 0.00 12.50 0.05 0.05 0.00 -
NAPS 1.66 1.59 1.61 1.54 1.54 1.46 1.63 1.22%
Adjusted Per Share Value based on latest NOSH - 306,305
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 243.70 164.52 94.80 314.06 246.95 159.75 94.67 87.72%
EPS 18.33 11.21 7.00 24.91 21.76 14.04 8.67 64.65%
DPS 0.05 0.05 0.00 12.50 0.05 0.05 0.00 -
NAPS 1.6501 1.5699 1.609 1.5404 1.5401 1.4605 1.6295 0.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.20 3.78 3.38 3.60 3.86 3.88 4.10 -
P/RPS 1.71 2.27 3.56 1.15 1.56 2.43 4.33 -46.14%
P/EPS 22.78 33.30 48.29 14.46 17.74 27.64 47.29 -38.52%
EY 4.39 3.00 2.07 6.92 5.64 3.62 2.11 62.90%
DY 0.01 0.01 0.00 3.47 0.01 0.01 0.00 -
P/NAPS 2.53 2.38 2.10 2.34 2.51 2.66 2.52 0.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 11/05/09 18/02/09 29/10/08 22/08/08 25/04/08 -
Price 4.40 4.33 3.60 3.80 3.36 3.82 4.36 -
P/RPS 1.79 2.60 3.79 1.21 1.36 2.39 4.60 -46.66%
P/EPS 23.86 38.15 51.43 15.26 15.44 27.21 50.29 -39.14%
EY 4.19 2.62 1.94 6.55 6.48 3.68 1.99 64.20%
DY 0.01 0.01 0.00 3.29 0.01 0.01 0.00 -
P/NAPS 2.65 2.72 2.24 2.47 2.18 2.62 2.67 -0.49%

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