[CARLSBG] QoQ TTM 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- -5.89%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 884,453 919,092 929,744 913,779 910,863 876,199 867,230 1.32%
PBT 74,063 82,712 110,423 126,327 131,837 123,034 112,380 -24.32%
Tax -16,493 -18,383 -24,519 -31,310 -30,872 -25,992 -23,704 -21.53%
NP 57,570 64,329 85,904 95,017 100,965 97,042 88,676 -25.08%
-
NP to SH 57,570 64,329 85,904 95,017 100,965 97,042 88,676 -25.08%
-
Tax Rate 22.27% 22.23% 22.20% 24.78% 23.42% 21.13% 21.09% -
Total Cost 826,883 854,763 843,840 818,762 809,898 779,157 778,554 4.10%
-
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 97,967 120,751 120,751 91,970 91,970 114,653 114,653 -9.98%
Div Payout % 170.17% 187.71% 140.57% 96.79% 91.09% 118.15% 129.29% -
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 6.51% 7.00% 9.24% 10.40% 11.08% 11.08% 10.23% -
ROE 13.35% 13.23% 18.02% 19.43% 21.72% 19.01% 18.47% -
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 289.20 300.63 304.17 298.92 297.83 286.68 283.64 1.30%
EPS 18.82 21.04 28.10 31.08 33.01 31.75 29.00 -25.10%
DPS 32.05 39.50 39.50 30.08 30.08 37.50 37.50 -9.96%
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 289.28 300.60 304.09 298.87 297.91 286.58 283.64 1.32%
EPS 18.83 21.04 28.10 31.08 33.02 31.74 29.00 -25.07%
DPS 32.04 39.49 39.49 30.08 30.08 37.50 37.50 -9.98%
NAPS 1.4104 1.5898 1.5596 1.5997 1.5204 1.6694 1.57 -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 1.67 1.80 1.68 1.67 1.68 1.85 1.89 -7.93%
P/EPS 25.71 25.66 18.15 16.09 15.15 16.69 18.45 24.83%
EY 3.89 3.90 5.51 6.22 6.60 5.99 5.42 -19.88%
DY 6.62 7.31 7.75 6.02 6.02 7.08 7.01 -3.75%
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 1.68 1.66 1.81 1.74 1.68 1.74 1.96 -9.79%
P/EPS 25.82 23.67 19.57 16.73 15.15 15.68 19.14 22.15%
EY 3.87 4.23 5.11 5.98 6.60 6.38 5.23 -18.23%
DY 6.59 7.93 7.18 5.78 6.02 7.53 6.76 -1.68%
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