[CARLSBG] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.68%
YoY- -0.04%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 960,207 897,530 929,744 867,230 984,807 876,009 838,783 2.27%
PBT 101,291 97,705 110,423 112,380 113,330 106,675 126,730 -3.66%
Tax -25,172 -19,212 -24,519 -23,704 -24,616 -25,520 -31,328 -3.57%
NP 76,119 78,493 85,904 88,676 88,714 81,155 95,402 -3.69%
-
NP to SH 76,149 78,493 85,904 88,676 88,714 81,155 95,402 -3.68%
-
Tax Rate 24.85% 19.66% 22.20% 21.09% 21.72% 23.92% 24.72% -
Total Cost 884,088 819,037 843,840 778,554 896,093 794,854 743,381 2.92%
-
Net Worth 470,961 470,896 476,904 480,073 499,904 511,513 529,966 -1.94%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 38,227 107,022 120,754 114,667 152,876 114,517 114,216 -16.66%
Div Payout % 50.20% 136.35% 140.57% 129.31% 172.32% 141.11% 119.72% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 470,961 470,896 476,904 480,073 499,904 511,513 529,966 -1.94%
NOSH 305,819 305,777 305,708 305,779 152,876 152,690 152,289 12.31%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.93% 8.75% 9.24% 10.23% 9.01% 9.26% 11.37% -
ROE 16.17% 16.67% 18.01% 18.47% 17.75% 15.87% 18.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 313.98 293.52 304.13 283.61 644.19 573.72 550.78 -8.93%
EPS 24.90 25.67 28.10 29.00 58.03 53.15 62.64 -14.23%
DPS 12.50 35.00 39.50 37.50 100.00 75.00 75.00 -25.79%
NAPS 1.54 1.54 1.56 1.57 3.27 3.35 3.48 -12.69%
Adjusted Per Share Value based on latest NOSH - 305,752
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 314.06 293.56 304.10 283.65 322.11 286.52 274.35 2.27%
EPS 24.91 25.67 28.10 29.00 29.02 26.54 31.20 -3.67%
DPS 12.50 35.00 39.50 37.51 50.00 37.46 37.36 -16.66%
NAPS 1.5404 1.5402 1.5598 1.5702 1.6351 1.673 1.7334 -1.94%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.60 4.24 5.10 5.35 5.30 5.50 5.35 -
P/RPS 1.15 1.44 1.68 1.89 0.82 0.96 0.97 2.87%
P/EPS 14.46 16.52 18.15 18.45 9.13 10.35 8.54 9.16%
EY 6.92 6.05 5.51 5.42 10.95 9.66 11.71 -8.38%
DY 3.47 8.25 7.75 7.01 18.87 13.64 14.02 -20.74%
P/NAPS 2.34 2.75 3.27 3.41 1.62 1.64 1.54 7.21%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 29/02/08 23/02/07 22/02/06 23/02/05 18/02/04 20/02/03 -
Price 3.80 4.02 5.50 5.55 5.35 5.50 5.35 -
P/RPS 1.21 1.37 1.81 1.96 0.83 0.96 0.97 3.74%
P/EPS 15.26 15.66 19.57 19.14 9.22 10.35 8.54 10.14%
EY 6.55 6.39 5.11 5.23 10.85 9.66 11.71 -9.22%
DY 3.29 8.71 7.18 6.76 18.69 13.64 14.02 -21.44%
P/NAPS 2.47 2.61 3.53 3.54 1.64 1.64 1.54 8.18%

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