[CARLSBG] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.78%
YoY- 149.08%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 205,193 266,591 198,990 289,433 203,732 244,644 196,144 3.03%
PBT 14,255 30,861 20,684 35,491 27,024 34,710 21,845 -24.66%
Tax -4,667 -7,269 -4,245 -8,991 -2,436 -8,081 -5,208 -7.02%
NP 9,588 23,592 16,439 26,500 24,588 26,629 16,637 -30.63%
-
NP to SH 9,618 23,592 16,439 26,500 24,588 26,629 16,637 -30.48%
-
Tax Rate 32.74% 23.55% 20.52% 25.33% 9.01% 23.28% 23.84% -
Total Cost 195,605 242,999 182,551 262,933 179,144 218,015 179,507 5.86%
-
Net Worth 471,710 470,617 446,114 498,212 470,964 458,593 431,216 6.13%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,972 - 152 - 91,746 - 152 2694.46%
Div Payout % 238.85% - 0.93% - 373.13% - 0.92% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 471,710 470,617 446,114 498,212 470,964 458,593 431,216 6.13%
NOSH 306,305 305,595 305,557 305,651 305,820 305,729 305,827 0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.67% 8.85% 8.26% 9.16% 12.07% 10.88% 8.48% -
ROE 2.04% 5.01% 3.68% 5.32% 5.22% 5.81% 3.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.99 87.24 65.12 94.69 66.62 80.02 64.14 2.92%
EPS 3.14 7.72 5.38 8.67 8.04 8.71 5.44 -30.55%
DPS 7.50 0.00 0.05 0.00 30.00 0.00 0.05 2680.56%
NAPS 1.54 1.54 1.46 1.63 1.54 1.50 1.41 6.02%
Adjusted Per Share Value based on latest NOSH - 305,651
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 67.11 87.19 65.08 94.66 66.63 80.01 64.15 3.03%
EPS 3.15 7.72 5.38 8.67 8.04 8.71 5.44 -30.41%
DPS 7.51 0.00 0.05 0.00 30.01 0.00 0.05 2683.02%
NAPS 1.5428 1.5392 1.4591 1.6295 1.5404 1.4999 1.4104 6.13%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.60 3.86 3.88 4.10 4.24 4.64 4.84 -
P/RPS 5.37 4.42 5.96 4.33 6.36 5.80 7.55 -20.23%
P/EPS 114.65 50.00 72.12 47.29 52.74 53.27 88.97 18.32%
EY 0.87 2.00 1.39 2.11 1.90 1.88 1.12 -15.43%
DY 2.08 0.00 0.01 0.00 7.08 0.00 0.01 3354.22%
P/NAPS 2.34 2.51 2.66 2.52 2.75 3.09 3.43 -22.41%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 29/10/08 22/08/08 25/04/08 29/02/08 21/11/07 20/08/07 -
Price 3.80 3.36 3.82 4.36 4.02 4.38 4.86 -
P/RPS 5.67 3.85 5.87 4.60 6.03 5.47 7.58 -17.52%
P/EPS 121.02 43.52 71.00 50.29 50.00 50.29 89.34 22.31%
EY 0.83 2.30 1.41 1.99 2.00 1.99 1.12 -18.03%
DY 1.97 0.00 0.01 0.00 7.46 0.00 0.01 3231.89%
P/NAPS 2.47 2.18 2.62 2.67 2.61 2.92 3.45 -19.88%

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