[CARLSBG] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.66%
YoY- 314.64%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 266,591 198,990 289,433 203,732 244,644 196,144 252,990 3.54%
PBT 30,861 20,684 35,491 27,024 34,710 21,845 14,126 68.12%
Tax -7,269 -4,245 -8,991 -2,436 -8,081 -5,208 -3,487 62.96%
NP 23,592 16,439 26,500 24,588 26,629 16,637 10,639 69.80%
-
NP to SH 23,592 16,439 26,500 24,588 26,629 16,637 10,639 69.80%
-
Tax Rate 23.55% 20.52% 25.33% 9.01% 23.28% 23.84% 24.68% -
Total Cost 242,999 182,551 262,933 179,144 218,015 179,507 242,351 0.17%
-
Net Worth 470,617 446,114 498,212 470,964 458,593 431,216 486,092 -2.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 152 - 91,746 - 152 - -
Div Payout % - 0.93% - 373.13% - 0.92% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 470,617 446,114 498,212 470,964 458,593 431,216 486,092 -2.12%
NOSH 305,595 305,557 305,651 305,820 305,729 305,827 305,718 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.85% 8.26% 9.16% 12.07% 10.88% 8.48% 4.21% -
ROE 5.01% 3.68% 5.32% 5.22% 5.81% 3.86% 2.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 87.24 65.12 94.69 66.62 80.02 64.14 82.75 3.57%
EPS 7.72 5.38 8.67 8.04 8.71 5.44 3.48 69.84%
DPS 0.00 0.05 0.00 30.00 0.00 0.05 0.00 -
NAPS 1.54 1.46 1.63 1.54 1.50 1.41 1.59 -2.10%
Adjusted Per Share Value based on latest NOSH - 305,820
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 87.19 65.08 94.66 66.63 80.01 64.15 82.74 3.54%
EPS 7.72 5.38 8.67 8.04 8.71 5.44 3.48 69.84%
DPS 0.00 0.05 0.00 30.01 0.00 0.05 0.00 -
NAPS 1.5392 1.4591 1.6295 1.5404 1.4999 1.4104 1.5898 -2.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.86 3.88 4.10 4.24 4.64 4.84 5.40 -
P/RPS 4.42 5.96 4.33 6.36 5.80 7.55 6.53 -22.85%
P/EPS 50.00 72.12 47.29 52.74 53.27 88.97 155.17 -52.90%
EY 2.00 1.39 2.11 1.90 1.88 1.12 0.64 113.30%
DY 0.00 0.01 0.00 7.08 0.00 0.01 0.00 -
P/NAPS 2.51 2.66 2.52 2.75 3.09 3.43 3.40 -18.27%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 20/08/07 31/05/07 -
Price 3.36 3.82 4.36 4.02 4.38 4.86 4.98 -
P/RPS 3.85 5.87 4.60 6.03 5.47 7.58 6.02 -25.71%
P/EPS 43.52 71.00 50.29 50.00 50.29 89.34 143.10 -54.67%
EY 2.30 1.41 1.99 2.00 1.99 1.12 0.70 120.53%
DY 0.00 0.01 0.00 7.46 0.00 0.01 0.00 -
P/NAPS 2.18 2.62 2.67 2.61 2.92 3.45 3.13 -21.37%

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