[CARLSBG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -50.3%
YoY- 76.95%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,368,158 1,042,101 712,609 378,455 1,045,483 745,087 502,991 94.50%
PBT 176,536 136,628 89,803 49,218 102,560 75,747 46,500 142.77%
Tax -42,413 -33,259 -20,610 -11,100 -25,835 -19,361 -11,811 133.95%
NP 134,123 103,369 69,193 38,118 76,725 56,386 34,689 145.73%
-
NP to SH 133,242 102,747 68,660 37,845 76,142 56,043 34,263 146.68%
-
Tax Rate 24.03% 24.34% 22.95% 22.55% 25.19% 25.56% 25.40% -
Total Cost 1,234,035 938,732 643,416 340,337 968,758 688,701 468,302 90.44%
-
Net Worth 590,080 574,722 541,087 550,250 512,687 504,508 479,983 14.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 177,329 244 244 - 69,774 151 150 10937.28%
Div Payout % 133.09% 0.24% 0.36% - 91.64% 0.27% 0.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 590,080 574,722 541,087 550,250 512,687 504,508 479,983 14.71%
NOSH 305,741 305,703 305,699 305,694 303,365 303,920 301,876 0.84%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.80% 9.92% 9.71% 10.07% 7.34% 7.57% 6.90% -
ROE 22.58% 17.88% 12.69% 6.88% 14.85% 11.11% 7.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 447.49 340.89 233.11 123.80 344.63 245.16 166.62 92.86%
EPS 43.58 33.61 22.46 12.38 24.90 18.44 11.35 144.60%
DPS 58.00 0.08 0.08 0.00 23.00 0.05 0.05 10799.08%
NAPS 1.93 1.88 1.77 1.80 1.69 1.66 1.59 13.75%
Adjusted Per Share Value based on latest NOSH - 305,694
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 447.49 340.85 233.08 123.78 341.95 243.70 164.52 94.49%
EPS 43.58 33.61 22.46 12.38 24.90 18.33 11.21 146.63%
DPS 58.00 0.08 0.08 0.00 22.82 0.05 0.05 10799.08%
NAPS 1.93 1.8798 1.7698 1.7997 1.6769 1.6501 1.5699 14.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.32 5.18 5.00 5.05 4.54 4.20 3.78 -
P/RPS 1.41 1.52 2.14 4.08 1.32 1.71 2.27 -27.13%
P/EPS 14.50 15.41 22.26 40.79 18.09 22.78 33.30 -42.46%
EY 6.90 6.49 4.49 2.45 5.53 4.39 3.00 73.97%
DY 9.18 0.02 0.02 0.00 5.07 0.01 0.01 9228.92%
P/NAPS 3.27 2.76 2.82 2.81 2.69 2.53 2.38 23.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 18/08/10 27/05/10 24/02/10 26/11/09 27/08/09 -
Price 6.30 5.85 5.20 4.73 4.56 4.40 4.33 -
P/RPS 1.41 1.72 2.23 3.82 1.32 1.79 2.60 -33.42%
P/EPS 14.46 17.41 23.15 38.21 18.17 23.86 38.15 -47.53%
EY 6.92 5.75 4.32 2.62 5.50 4.19 2.62 90.73%
DY 9.21 0.01 0.02 0.00 5.04 0.01 0.01 9249.18%
P/NAPS 3.26 3.11 2.94 2.63 2.70 2.65 2.72 12.79%

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