[CARLSBG] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -37.97%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 289,850 205,193 266,591 198,990 289,433 203,732 244,644 11.95%
PBT 29,401 14,255 30,861 20,684 35,491 27,024 34,710 -10.46%
Tax -7,810 -4,667 -7,269 -4,245 -8,991 -2,436 -8,081 -2.24%
NP 21,591 9,588 23,592 16,439 26,500 24,588 26,629 -13.03%
-
NP to SH 21,388 9,618 23,592 16,439 26,500 24,588 26,629 -13.58%
-
Tax Rate 26.56% 32.74% 23.55% 20.52% 25.33% 9.01% 23.28% -
Total Cost 268,259 195,605 242,999 182,551 262,933 179,144 218,015 14.81%
-
Net Worth 491,924 471,710 470,617 446,114 498,212 470,964 458,593 4.78%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 22,972 - 152 - 91,746 - -
Div Payout % - 238.85% - 0.93% - 373.13% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 491,924 471,710 470,617 446,114 498,212 470,964 458,593 4.78%
NOSH 305,542 306,305 305,595 305,557 305,651 305,820 305,729 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.45% 4.67% 8.85% 8.26% 9.16% 12.07% 10.88% -
ROE 4.35% 2.04% 5.01% 3.68% 5.32% 5.22% 5.81% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 94.86 66.99 87.24 65.12 94.69 66.62 80.02 11.99%
EPS 7.00 3.14 7.72 5.38 8.67 8.04 8.71 -13.54%
DPS 0.00 7.50 0.00 0.05 0.00 30.00 0.00 -
NAPS 1.61 1.54 1.54 1.46 1.63 1.54 1.50 4.82%
Adjusted Per Share Value based on latest NOSH - 305,557
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 94.80 67.11 87.19 65.08 94.66 66.63 80.01 11.96%
EPS 7.00 3.15 7.72 5.38 8.67 8.04 8.71 -13.54%
DPS 0.00 7.51 0.00 0.05 0.00 30.01 0.00 -
NAPS 1.6089 1.5428 1.5392 1.4591 1.6295 1.5404 1.4999 4.78%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.38 3.60 3.86 3.88 4.10 4.24 4.64 -
P/RPS 3.56 5.37 4.42 5.96 4.33 6.36 5.80 -27.75%
P/EPS 48.29 114.65 50.00 72.12 47.29 52.74 53.27 -6.32%
EY 2.07 0.87 2.00 1.39 2.11 1.90 1.88 6.62%
DY 0.00 2.08 0.00 0.01 0.00 7.08 0.00 -
P/NAPS 2.10 2.34 2.51 2.66 2.52 2.75 3.09 -22.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/05/09 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 -
Price 3.60 3.80 3.36 3.82 4.36 4.02 4.38 -
P/RPS 3.79 5.67 3.85 5.87 4.60 6.03 5.47 -21.68%
P/EPS 51.43 121.02 43.52 71.00 50.29 50.00 50.29 1.50%
EY 1.94 0.83 2.30 1.41 1.99 2.00 1.99 -1.68%
DY 0.00 1.97 0.00 0.01 0.00 7.46 0.00 -
P/NAPS 2.24 2.47 2.18 2.62 2.67 2.61 2.92 -16.18%

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