[CARLSBG] QoQ TTM 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- 31.18%
YoY- -8.63%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 958,746 936,799 933,953 897,510 872,425 884,453 919,092 2.84%
PBT 114,060 117,909 119,070 97,705 74,472 74,063 82,712 23.81%
Tax -22,941 -23,753 -24,716 -19,212 -14,637 -16,493 -18,383 15.86%
NP 91,119 94,156 94,354 78,493 59,835 57,570 64,329 26.04%
-
NP to SH 91,119 94,156 94,354 78,493 59,835 57,570 64,329 26.04%
-
Tax Rate 20.11% 20.15% 20.76% 19.66% 19.65% 22.27% 22.23% -
Total Cost 867,627 842,643 839,599 819,017 812,590 826,883 854,763 0.99%
-
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 91,899 91,899 91,899 91,899 97,967 97,967 120,751 -16.60%
Div Payout % 100.86% 97.60% 97.40% 117.08% 163.73% 170.17% 187.71% -
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 9.50% 10.05% 10.10% 8.75% 6.86% 6.51% 7.00% -
ROE 19.36% 21.11% 18.94% 16.67% 13.05% 13.35% 13.23% -
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 313.73 306.59 305.56 293.48 285.36 289.20 300.63 2.87%
EPS 29.82 30.81 30.87 25.67 19.57 18.82 21.04 26.09%
DPS 30.05 30.05 30.05 30.05 32.05 32.05 39.50 -16.62%
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 313.57 306.40 305.46 293.55 285.34 289.28 300.60 2.84%
EPS 29.80 30.80 30.86 25.67 19.57 18.83 21.04 26.03%
DPS 30.06 30.06 30.06 30.06 32.04 32.04 39.49 -16.59%
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 1.23 1.27 1.34 1.44 1.63 1.67 1.80 -22.36%
P/EPS 12.95 12.59 13.28 16.52 23.71 25.71 25.66 -36.53%
EY 7.72 7.94 7.53 6.05 4.22 3.89 3.90 57.45%
DY 7.78 7.74 7.33 7.09 6.91 6.62 7.31 4.22%
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 1.07 1.25 1.43 1.37 1.53 1.68 1.66 -25.32%
P/EPS 11.27 12.40 14.12 15.66 22.38 25.82 23.67 -38.94%
EY 8.87 8.07 7.08 6.38 4.47 3.87 4.23 63.60%
DY 8.94 7.87 6.89 7.48 7.32 6.59 7.93 8.29%
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