[CARLSBG] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -23.54%
YoY- 22.48%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 410,844 383,395 454,047 334,968 401,661 345,512 407,215 0.59%
PBT 79,451 49,255 67,780 46,221 68,906 40,948 64,299 15.10%
Tax -17,658 -11,119 -14,718 -8,450 -19,920 -9,706 -14,918 11.86%
NP 61,793 38,136 53,062 37,771 48,986 31,242 49,381 16.07%
-
NP to SH 61,057 37,744 52,362 37,349 48,848 31,019 48,944 15.83%
-
Tax Rate 22.23% 22.57% 21.71% 18.28% 28.91% 23.70% 23.20% -
Total Cost 349,051 345,259 400,985 297,197 352,675 314,270 357,834 -1.63%
-
Net Worth 281,288 220,138 336,322 629,614 605,250 556,202 632,817 -41.67%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 152 - 206,305 - 152 - -
Div Payout % - 0.41% - 552.37% - 0.49% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 281,288 220,138 336,322 629,614 605,250 556,202 632,817 -41.67%
NOSH 305,748 305,748 305,748 305,638 305,682 305,605 305,708 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.04% 9.95% 11.69% 11.28% 12.20% 9.04% 12.13% -
ROE 21.71% 17.15% 15.57% 5.93% 8.07% 5.58% 7.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 134.37 125.40 148.50 109.60 131.40 113.06 133.20 0.58%
EPS 19.97 12.34 17.13 12.22 15.98 10.15 16.01 15.82%
DPS 0.00 0.05 0.00 67.50 0.00 0.05 0.00 -
NAPS 0.92 0.72 1.10 2.06 1.98 1.82 2.07 -41.67%
Adjusted Per Share Value based on latest NOSH - 305,638
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 134.38 125.40 148.51 109.56 131.37 113.01 133.19 0.59%
EPS 19.97 12.35 17.13 12.22 15.98 10.15 16.01 15.82%
DPS 0.00 0.05 0.00 67.48 0.00 0.05 0.00 -
NAPS 0.92 0.72 1.10 2.0593 1.9796 1.8192 2.0698 -41.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 11.50 12.04 10.30 8.54 6.45 7.26 7.39 -
P/RPS 8.56 9.60 6.94 7.79 4.91 6.42 5.55 33.38%
P/EPS 57.59 97.53 60.14 69.89 40.36 71.53 46.16 15.84%
EY 1.74 1.03 1.66 1.43 2.48 1.40 2.17 -13.65%
DY 0.00 0.00 0.00 7.90 0.00 0.01 0.00 -
P/NAPS 12.50 16.72 9.36 4.15 3.26 3.99 3.57 130.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 28/08/12 30/05/12 24/02/12 15/11/11 25/08/11 11/05/11 -
Price 12.30 12.30 10.50 9.45 7.05 6.85 7.23 -
P/RPS 9.15 9.81 7.07 8.62 5.37 6.06 5.43 41.47%
P/EPS 61.59 99.64 61.31 77.33 44.12 67.49 45.16 22.91%
EY 1.62 1.00 1.63 1.29 2.27 1.48 2.21 -18.65%
DY 0.00 0.00 0.00 7.14 0.00 0.01 0.00 -
P/NAPS 13.37 17.08 9.55 4.59 3.56 3.76 3.49 144.23%

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