[CARLSBG] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 75.96%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 449,134 494,425 450,792 514,839 467,994 448,744 432,600 0.62%
PBT 35,971 72,331 52,894 61,901 56,252 73,509 82,006 -12.82%
Tax -8,695 -16,721 -9,573 -12,642 -9,572 -12,679 -16,400 -10.03%
NP 27,276 55,610 43,321 49,259 46,680 60,830 65,606 -13.60%
-
NP to SH 27,276 55,610 43,321 49,259 46,680 60,830 65,606 -13.60%
-
Tax Rate 24.17% 23.12% 18.10% 20.42% 17.02% 17.25% 20.00% -
Total Cost 421,858 438,815 407,471 465,580 421,314 387,914 366,994 2.34%
-
Net Worth 431,156 464,690 452,470 478,524 485,423 508,948 476,748 -1.66%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 152 22,928 22,929 22,932 15,264 - 10,931 -50.94%
Div Payout % 0.56% 41.23% 52.93% 46.55% 32.70% - 16.66% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 431,156 464,690 452,470 478,524 485,423 508,948 476,748 -1.66%
NOSH 305,784 305,717 305,723 152,883 152,648 152,379 151,830 12.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.07% 11.25% 9.61% 9.57% 9.97% 13.56% 15.17% -
ROE 6.33% 11.97% 9.57% 10.29% 9.62% 11.95% 13.76% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 146.88 161.73 147.45 336.75 306.58 294.49 284.92 -10.45%
EPS 8.92 18.19 14.17 32.22 30.58 39.92 43.21 -23.11%
DPS 0.05 7.50 7.50 15.00 10.00 0.00 7.20 -56.30%
NAPS 1.41 1.52 1.48 3.13 3.18 3.34 3.14 -12.48%
Adjusted Per Share Value based on latest NOSH - 152,868
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 146.90 161.71 147.44 168.39 153.07 146.77 141.49 0.62%
EPS 8.92 18.19 14.17 16.11 15.27 19.90 21.46 -13.60%
DPS 0.05 7.50 7.50 7.50 4.99 0.00 3.58 -50.91%
NAPS 1.4102 1.5198 1.4799 1.5651 1.5877 1.6646 1.5593 -1.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.84 5.00 5.50 5.40 5.40 5.50 4.53 -
P/RPS 3.30 3.09 3.73 1.60 1.76 1.87 1.59 12.93%
P/EPS 54.26 27.49 38.81 16.76 17.66 13.78 10.48 31.51%
EY 1.84 3.64 2.58 5.97 5.66 7.26 9.54 -23.97%
DY 0.01 1.50 1.36 2.78 1.85 0.00 1.59 -57.01%
P/NAPS 3.43 3.29 3.72 1.73 1.70 1.65 1.44 15.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 30/08/06 22/08/05 25/08/04 20/08/03 22/08/02 29/08/01 -
Price 4.86 5.00 5.35 5.15 5.60 5.65 5.25 -
P/RPS 3.31 3.09 3.63 1.53 1.83 1.92 1.84 10.27%
P/EPS 54.48 27.49 37.76 15.98 18.31 14.15 12.15 28.39%
EY 1.84 3.64 2.65 6.26 5.46 7.07 8.23 -22.08%
DY 0.01 1.50 1.40 2.91 1.79 0.00 1.37 -55.94%
P/NAPS 3.45 3.29 3.61 1.65 1.76 1.69 1.67 12.84%

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