[CARLSBG] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.14%
YoY- -19.62%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 196,144 252,990 178,647 256,672 230,783 263,642 162,682 13.31%
PBT 21,845 14,126 3,791 34,301 30,494 41,837 19,695 7.17%
Tax -5,208 -3,487 2,139 -9,937 -7,098 -9,623 -4,652 7.83%
NP 16,637 10,639 5,930 24,364 23,396 32,214 15,043 6.96%
-
NP to SH 16,637 10,639 5,930 24,364 23,396 32,214 15,043 6.96%
-
Tax Rate 23.84% 24.68% -56.42% 28.97% 23.28% 23.00% 23.62% -
Total Cost 179,507 242,351 172,717 232,308 207,387 231,428 147,639 13.95%
-
Net Worth 431,216 486,092 476,845 489,114 464,861 510,411 480,030 -6.91%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 152 - 97,814 - 22,937 - 91,725 -98.61%
Div Payout % 0.92% - 1,649.48% - 98.04% - 609.76% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 431,216 486,092 476,845 489,114 464,861 510,411 480,030 -6.91%
NOSH 305,827 305,718 305,670 305,696 305,830 305,635 305,752 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.48% 4.21% 3.32% 9.49% 10.14% 12.22% 9.25% -
ROE 3.86% 2.19% 1.24% 4.98% 5.03% 6.31% 3.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 64.14 82.75 58.44 83.96 75.46 86.26 53.21 13.30%
EPS 5.44 3.48 1.94 7.97 7.65 10.54 4.92 6.94%
DPS 0.05 0.00 32.00 0.00 7.50 0.00 30.00 -98.61%
NAPS 1.41 1.59 1.56 1.60 1.52 1.67 1.57 -6.93%
Adjusted Per Share Value based on latest NOSH - 305,696
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 64.15 82.75 58.43 83.95 75.48 86.23 53.21 13.31%
EPS 5.44 3.48 1.94 7.97 7.65 10.54 4.92 6.94%
DPS 0.05 0.00 31.99 0.00 7.50 0.00 30.00 -98.61%
NAPS 1.4104 1.5899 1.5597 1.5998 1.5205 1.6694 1.5701 -6.91%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.84 5.40 5.10 5.00 5.00 5.30 5.35 -
P/RPS 7.55 6.53 8.73 5.96 6.63 6.14 10.06 -17.45%
P/EPS 88.97 155.17 262.89 62.74 65.36 50.28 108.74 -12.55%
EY 1.12 0.64 0.38 1.59 1.53 1.99 0.92 14.05%
DY 0.01 0.00 6.27 0.00 1.50 0.00 5.61 -98.54%
P/NAPS 3.43 3.40 3.27 3.13 3.29 3.17 3.41 0.39%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 31/05/07 23/02/07 24/11/06 30/08/06 22/05/06 22/02/06 -
Price 4.86 4.98 5.50 5.20 5.00 4.98 5.55 -
P/RPS 7.58 6.02 9.41 6.19 6.63 5.77 10.43 -19.21%
P/EPS 89.34 143.10 283.51 65.24 65.36 47.25 112.80 -14.43%
EY 1.12 0.70 0.35 1.53 1.53 2.12 0.89 16.60%
DY 0.01 0.00 5.82 0.00 1.50 0.00 5.41 -98.51%
P/NAPS 3.45 3.13 3.53 3.25 3.29 2.98 3.54 -1.70%

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