[CARLSBG] YoY Annualized Quarter 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- -4.13%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 993,449 1,006,685 925,064 1,001,462 939,397 1,036,550 936,537 0.98%
PBT 100,996 116,048 94,241 142,176 123,580 131,744 121,958 -3.09%
Tax -25,814 -27,340 -22,368 -35,544 -25,402 -29,313 -26,373 -0.35%
NP 75,181 88,708 71,873 106,632 98,177 102,430 95,585 -3.91%
-
NP to SH 74,724 88,708 71,873 106,632 98,177 102,430 95,585 -4.01%
-
Tax Rate 25.56% 23.56% 23.73% 25.00% 20.56% 22.25% 21.62% -
Total Cost 918,268 917,977 853,190 894,830 841,220 934,120 840,952 1.47%
-
Net Worth 504,508 470,853 458,635 489,137 480,082 506,038 511,410 -0.22%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 202 203 203 30,571 30,578 30,576 20,354 -53.61%
Div Payout % 0.27% 0.23% 0.28% 28.67% 31.15% 29.85% 21.29% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 504,508 470,853 458,635 489,137 480,082 506,038 511,410 -0.22%
NOSH 303,920 305,749 305,757 305,710 305,784 152,881 152,659 12.14%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.57% 8.81% 7.77% 10.65% 10.45% 9.88% 10.21% -
ROE 14.81% 18.84% 15.67% 21.80% 20.45% 20.24% 18.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 326.88 329.25 302.55 327.58 307.21 678.01 613.48 -9.95%
EPS 24.59 29.01 23.51 34.88 32.11 67.00 62.61 -14.41%
DPS 0.07 0.07 0.07 10.00 10.00 20.00 13.33 -58.27%
NAPS 1.66 1.54 1.50 1.60 1.57 3.31 3.35 -11.03%
Adjusted Per Share Value based on latest NOSH - 305,696
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 324.92 329.25 302.56 327.55 307.25 339.02 306.31 0.98%
EPS 24.44 29.01 23.51 34.88 32.11 33.50 31.26 -4.01%
DPS 0.07 0.07 0.07 10.00 10.00 10.00 6.66 -53.16%
NAPS 1.6501 1.54 1.50 1.5998 1.5702 1.6551 1.6727 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 4.20 3.86 4.64 5.00 5.30 5.05 5.35 -
P/RPS 1.28 1.17 1.53 1.53 1.73 0.74 0.87 6.64%
P/EPS 17.08 13.30 19.74 14.33 16.51 7.54 8.54 12.23%
EY 5.85 7.52 5.07 6.98 6.06 13.27 11.70 -10.90%
DY 0.02 0.02 0.01 2.00 1.89 3.96 2.49 -55.21%
P/NAPS 2.53 2.51 3.09 3.13 3.38 1.53 1.60 7.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 29/10/08 21/11/07 24/11/06 24/11/05 24/11/04 17/11/03 -
Price 4.40 3.36 4.38 5.20 5.20 5.40 5.30 -
P/RPS 1.35 1.02 1.45 1.59 1.69 0.80 0.86 7.79%
P/EPS 17.90 11.58 18.63 14.91 16.20 8.06 8.46 13.29%
EY 5.59 8.63 5.37 6.71 6.17 12.41 11.81 -11.71%
DY 0.02 0.02 0.02 1.92 1.92 3.70 2.52 -55.30%
P/NAPS 2.65 2.18 2.92 3.25 3.31 1.63 1.58 8.99%

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