[CARLSBG] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -75.66%
YoY- -60.58%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 244,644 196,144 252,990 178,647 256,672 230,783 263,642 -4.85%
PBT 34,710 21,845 14,126 3,791 34,301 30,494 41,837 -11.69%
Tax -8,081 -5,208 -3,487 2,139 -9,937 -7,098 -9,623 -10.98%
NP 26,629 16,637 10,639 5,930 24,364 23,396 32,214 -11.91%
-
NP to SH 26,629 16,637 10,639 5,930 24,364 23,396 32,214 -11.91%
-
Tax Rate 23.28% 23.84% 24.68% -56.42% 28.97% 23.28% 23.00% -
Total Cost 218,015 179,507 242,351 172,717 232,308 207,387 231,428 -3.89%
-
Net Worth 458,593 431,216 486,092 476,845 489,114 464,861 510,411 -6.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 152 - 97,814 - 22,937 - -
Div Payout % - 0.92% - 1,649.48% - 98.04% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 458,593 431,216 486,092 476,845 489,114 464,861 510,411 -6.88%
NOSH 305,729 305,827 305,718 305,670 305,696 305,830 305,635 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.88% 8.48% 4.21% 3.32% 9.49% 10.14% 12.22% -
ROE 5.81% 3.86% 2.19% 1.24% 4.98% 5.03% 6.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.02 64.14 82.75 58.44 83.96 75.46 86.26 -4.87%
EPS 8.71 5.44 3.48 1.94 7.97 7.65 10.54 -11.92%
DPS 0.00 0.05 0.00 32.00 0.00 7.50 0.00 -
NAPS 1.50 1.41 1.59 1.56 1.60 1.52 1.67 -6.90%
Adjusted Per Share Value based on latest NOSH - 305,670
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.01 64.15 82.74 58.43 83.95 75.48 86.23 -4.86%
EPS 8.71 5.44 3.48 1.94 7.97 7.65 10.54 -11.92%
DPS 0.00 0.05 0.00 31.99 0.00 7.50 0.00 -
NAPS 1.4999 1.4104 1.5898 1.5596 1.5997 1.5204 1.6694 -6.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.64 4.84 5.40 5.10 5.00 5.00 5.30 -
P/RPS 5.80 7.55 6.53 8.73 5.96 6.63 6.14 -3.72%
P/EPS 53.27 88.97 155.17 262.89 62.74 65.36 50.28 3.92%
EY 1.88 1.12 0.64 0.38 1.59 1.53 1.99 -3.71%
DY 0.00 0.01 0.00 6.27 0.00 1.50 0.00 -
P/NAPS 3.09 3.43 3.40 3.27 3.13 3.29 3.17 -1.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 20/08/07 31/05/07 23/02/07 24/11/06 30/08/06 22/05/06 -
Price 4.38 4.86 4.98 5.50 5.20 5.00 4.98 -
P/RPS 5.47 7.58 6.02 9.41 6.19 6.63 5.77 -3.49%
P/EPS 50.29 89.34 143.10 283.51 65.24 65.36 47.25 4.24%
EY 1.99 1.12 0.70 0.35 1.53 1.53 2.12 -4.12%
DY 0.00 0.01 0.00 5.82 0.00 1.50 0.00 -
P/NAPS 2.92 3.45 3.13 3.53 3.25 3.29 2.98 -1.34%

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