[CARLSBG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 98.81%
YoY- 76.95%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,883,064 1,816,188 1,628,860 1,513,820 1,159,400 1,157,732 1,011,960 10.89%
PBT 267,212 271,120 257,196 196,872 117,604 141,964 56,504 29.52%
Tax -62,380 -58,872 -59,672 -44,400 -31,240 -35,964 -13,948 28.32%
NP 204,832 212,248 197,524 152,472 86,364 106,000 42,556 29.90%
-
NP to SH 202,136 209,448 195,776 151,380 85,552 106,000 42,556 29.62%
-
Tax Rate 23.34% 21.71% 23.20% 22.55% 26.56% 25.33% 24.68% -
Total Cost 1,678,232 1,603,940 1,431,336 1,361,348 1,073,036 1,051,732 969,404 9.56%
-
Net Worth 357,725 336,322 632,817 550,250 491,924 498,212 486,092 -4.97%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 357,725 336,322 632,817 550,250 491,924 498,212 486,092 -4.97%
NOSH 305,748 305,748 305,708 305,694 305,542 305,651 305,718 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.88% 11.69% 12.13% 10.07% 7.45% 9.16% 4.21% -
ROE 56.51% 62.28% 30.94% 27.51% 17.39% 21.28% 8.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 615.89 594.01 532.81 495.21 379.46 378.77 331.01 10.89%
EPS 66.12 68.52 64.04 49.52 28.00 34.68 13.92 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 2.07 1.80 1.61 1.63 1.59 -4.97%
Adjusted Per Share Value based on latest NOSH - 305,694
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 615.89 594.01 532.75 495.12 379.20 378.66 330.98 10.89%
EPS 66.12 68.52 64.03 49.51 27.98 34.67 13.92 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 2.0697 1.7997 1.6089 1.6295 1.5898 -4.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 13.80 10.30 7.39 5.05 3.38 4.10 5.40 -
P/RPS 2.24 1.73 1.39 1.02 0.89 1.08 1.63 5.43%
P/EPS 20.87 15.04 11.54 10.20 12.07 11.82 38.79 -9.80%
EY 4.79 6.65 8.67 9.81 8.28 8.46 2.58 10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.79 9.36 3.57 2.81 2.10 2.52 3.40 23.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 11/05/11 27/05/10 11/05/09 25/04/08 31/05/07 -
Price 16.08 10.50 7.23 4.73 3.60 4.36 4.98 -
P/RPS 2.61 1.77 1.36 0.96 0.95 1.15 1.50 9.66%
P/EPS 24.32 15.33 11.29 9.55 12.86 12.57 35.78 -6.22%
EY 4.11 6.52 8.86 10.47 7.78 7.95 2.80 6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.74 9.55 3.49 2.63 2.24 2.67 3.13 27.93%

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