[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.69%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,005,982 976,846 898,268 988,850 901,584 1,029,678 935,988 1.20%
PBT 93,000 112,350 71,942 144,662 105,788 123,802 112,504 -3.12%
Tax -23,622 -26,472 -17,390 -33,442 -19,146 -25,284 -19,144 3.56%
NP 69,378 85,878 54,552 111,220 86,642 98,518 93,360 -4.82%
-
NP to SH 68,526 85,878 54,552 111,220 86,642 98,518 93,360 -5.01%
-
Tax Rate 25.40% 23.56% 24.17% 23.12% 18.10% 20.42% 17.02% -
Total Cost 936,604 890,968 843,716 877,630 814,942 931,160 842,628 1.77%
-
Net Worth 479,983 446,516 431,156 464,690 452,470 478,524 485,423 -0.18%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 301 305 305 45,857 45,858 45,864 30,529 -53.66%
Div Payout % 0.44% 0.36% 0.56% 41.23% 52.93% 46.55% 32.70% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 479,983 446,516 431,156 464,690 452,470 478,524 485,423 -0.18%
NOSH 301,876 305,833 305,784 305,717 305,723 152,883 152,648 12.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.90% 8.79% 6.07% 11.25% 9.61% 9.57% 9.97% -
ROE 14.28% 19.23% 12.65% 23.93% 19.15% 20.59% 19.23% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 333.24 319.40 293.76 323.45 294.90 673.51 613.16 -9.65%
EPS 22.70 28.08 17.84 36.38 28.34 64.44 61.16 -15.21%
DPS 0.10 0.10 0.10 15.00 15.00 30.00 20.00 -58.61%
NAPS 1.59 1.46 1.41 1.52 1.48 3.13 3.18 -10.90%
Adjusted Per Share Value based on latest NOSH - 305,830
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 329.02 319.49 293.79 323.42 294.88 336.77 306.13 1.20%
EPS 22.41 28.09 17.84 36.38 28.34 32.22 30.53 -5.01%
DPS 0.10 0.10 0.10 15.00 15.00 15.00 9.99 -53.54%
NAPS 1.5699 1.4604 1.4102 1.5198 1.4799 1.5651 1.5877 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.78 3.88 4.84 5.00 5.50 5.40 5.40 -
P/RPS 1.13 1.21 1.65 1.55 1.87 0.80 0.88 4.25%
P/EPS 16.65 13.82 27.13 13.74 19.41 8.38 8.83 11.13%
EY 6.01 7.24 3.69 7.28 5.15 11.93 11.33 -10.01%
DY 0.03 0.03 0.02 3.00 2.73 5.56 3.70 -55.14%
P/NAPS 2.38 2.66 3.43 3.29 3.72 1.73 1.70 5.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 22/08/08 20/08/07 30/08/06 22/08/05 25/08/04 20/08/03 -
Price 4.33 3.82 4.86 5.00 5.35 5.15 5.60 -
P/RPS 1.30 1.20 1.65 1.55 1.81 0.76 0.91 6.11%
P/EPS 19.07 13.60 27.24 13.74 18.88 7.99 9.16 12.98%
EY 5.24 7.35 3.67 7.28 5.30 12.51 10.92 -11.50%
DY 0.02 0.03 0.02 3.00 2.80 5.83 3.57 -57.82%
P/NAPS 2.72 2.62 3.45 3.29 3.61 1.65 1.76 7.51%

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