[CARLSBG] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 7.53%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,157,732 1,011,960 1,054,568 1,018,692 1,198,952 1,098,932 1,022,572 2.08%
PBT 141,964 56,504 167,348 124,732 151,156 147,092 172,040 -3.14%
Tax -35,964 -13,948 -38,492 -29,340 -39,176 -36,400 -41,792 -2.46%
NP 106,000 42,556 128,856 95,392 111,980 110,692 130,248 -3.37%
-
NP to SH 106,000 42,556 128,856 95,392 111,980 110,692 130,248 -3.37%
-
Tax Rate 25.33% 24.68% 23.00% 23.52% 25.92% 24.75% 24.29% -
Total Cost 1,051,732 969,404 925,712 923,300 1,086,972 988,240 892,324 2.77%
-
Net Worth 498,212 486,092 510,411 458,615 539,717 558,341 479,524 0.63%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 498,212 486,092 510,411 458,615 539,717 558,341 479,524 0.63%
NOSH 305,651 305,718 305,635 154,039 152,894 152,552 152,230 12.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.16% 4.21% 12.22% 9.36% 9.34% 10.07% 12.74% -
ROE 21.28% 8.75% 25.25% 20.80% 20.75% 19.83% 27.16% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 378.77 331.01 345.04 666.37 784.17 720.36 671.73 -9.09%
EPS 34.68 13.92 42.16 31.20 73.24 72.56 85.56 -13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.59 1.67 3.00 3.53 3.66 3.15 -10.39%
Adjusted Per Share Value based on latest NOSH - 154,039
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 378.66 330.98 344.91 333.18 392.14 359.42 334.45 2.08%
EPS 34.67 13.92 42.14 31.20 36.62 36.20 42.60 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6295 1.5898 1.6694 1.50 1.7652 1.8262 1.5684 0.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.10 5.40 5.30 5.70 5.85 5.30 5.85 -
P/RPS 1.08 1.63 1.54 0.86 0.75 0.74 0.87 3.66%
P/EPS 11.82 38.79 12.57 9.13 7.99 7.30 6.84 9.53%
EY 8.46 2.58 7.95 10.95 12.52 13.69 14.63 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.40 3.17 1.90 1.66 1.45 1.86 5.18%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 25/04/08 31/05/07 22/05/06 30/05/05 19/05/04 21/05/03 28/05/02 -
Price 4.36 4.98 4.98 11.00 5.20 5.35 5.60 -
P/RPS 1.15 1.50 1.44 1.65 0.66 0.74 0.83 5.58%
P/EPS 12.57 35.78 11.81 17.63 7.10 7.37 6.55 11.46%
EY 7.95 2.80 8.47 5.67 14.08 13.56 15.28 -10.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.13 2.98 3.67 1.47 1.46 1.78 6.98%

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