[CARLSBG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.63%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,555,149 1,167,411 815,295 470,766 1,584,780 1,248,286 837,443 50.91%
PBT 236,429 159,756 107,915 66,803 245,651 196,486 117,035 59.60%
Tax -49,809 -38,079 -25,271 -15,595 -51,898 -43,495 -25,837 54.71%
NP 186,620 121,677 82,644 51,208 193,753 152,991 91,198 60.97%
-
NP to SH 183,925 119,884 81,447 50,534 191,632 151,163 90,106 60.70%
-
Tax Rate 21.07% 23.84% 23.42% 23.34% 21.13% 22.14% 22.08% -
Total Cost 1,368,529 1,045,734 732,651 419,558 1,391,027 1,095,295 746,245 49.65%
-
Net Worth 284,345 244,598 195,678 357,725 305,748 281,288 220,138 18.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 186,506 15,287 15,287 - 192,621 15,287 152 11213.74%
Div Payout % 101.40% 12.75% 18.77% - 100.52% 10.11% 0.17% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 284,345 244,598 195,678 357,725 305,748 281,288 220,138 18.54%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.00% 10.42% 10.14% 10.88% 12.23% 12.26% 10.89% -
ROE 64.68% 49.01% 41.62% 14.13% 62.68% 53.74% 40.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 508.64 381.82 266.66 153.97 518.33 408.27 273.90 50.91%
EPS 60.16 39.21 26.64 16.53 62.68 49.44 29.47 60.71%
DPS 61.00 5.00 5.00 0.00 63.00 5.00 0.05 11170.71%
NAPS 0.93 0.80 0.64 1.17 1.00 0.92 0.72 18.54%
Adjusted Per Share Value based on latest NOSH - 305,748
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 508.65 381.83 266.66 153.98 518.35 408.29 273.91 50.90%
EPS 60.16 39.21 26.64 16.53 62.68 49.44 29.47 60.71%
DPS 61.00 5.00 5.00 0.00 63.00 5.00 0.05 11170.71%
NAPS 0.93 0.80 0.64 1.17 1.00 0.92 0.72 18.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 12.18 12.80 15.30 13.80 12.52 11.50 12.04 -
P/RPS 2.39 3.35 5.74 8.96 2.42 2.82 4.40 -33.35%
P/EPS 20.25 32.64 57.44 83.49 19.98 23.26 40.85 -37.28%
EY 4.94 3.06 1.74 1.20 5.01 4.30 2.45 59.39%
DY 5.01 0.39 0.33 0.00 5.03 0.43 0.00 -
P/NAPS 13.10 16.00 23.91 11.79 12.52 12.50 16.72 -14.97%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 27/08/13 29/05/13 26/02/13 29/11/12 28/08/12 -
Price 12.70 12.14 13.82 16.08 12.70 12.30 12.30 -
P/RPS 2.50 3.18 5.18 10.44 2.45 3.01 4.49 -32.24%
P/EPS 21.11 30.96 51.88 97.29 20.26 24.88 41.74 -36.44%
EY 4.74 3.23 1.93 1.03 4.94 4.02 2.40 57.21%
DY 4.80 0.41 0.36 0.00 4.96 0.41 0.00 -
P/NAPS 13.66 15.18 21.59 13.74 12.70 13.37 17.08 -13.80%

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