[CARLSBG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.2%
YoY- -20.21%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 837,443 752,727 712,609 502,991 488,423 449,134 494,425 9.17%
PBT 117,035 105,247 89,803 46,500 56,175 35,971 72,331 8.34%
Tax -25,837 -24,624 -20,610 -11,811 -13,236 -8,695 -16,721 7.51%
NP 91,198 80,623 69,193 34,689 42,939 27,276 55,610 8.58%
-
NP to SH 90,106 79,963 68,660 34,263 42,939 27,276 55,610 8.36%
-
Tax Rate 22.08% 23.40% 22.95% 25.40% 23.56% 24.17% 23.12% -
Total Cost 746,245 672,104 643,416 468,302 445,484 421,858 438,815 9.24%
-
Net Worth 220,138 556,530 541,087 479,983 446,516 431,156 464,690 -11.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 152 152 244 150 152 152 22,928 -56.62%
Div Payout % 0.17% 0.19% 0.36% 0.44% 0.36% 0.56% 41.23% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 220,138 556,530 541,087 479,983 446,516 431,156 464,690 -11.69%
NOSH 305,748 305,785 305,699 301,876 305,833 305,784 305,717 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.89% 10.71% 9.71% 6.90% 8.79% 6.07% 11.25% -
ROE 40.93% 14.37% 12.69% 7.14% 9.62% 6.33% 11.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 273.90 246.16 233.11 166.62 159.70 146.88 161.73 9.16%
EPS 29.47 26.15 22.46 11.35 14.04 8.92 18.19 8.36%
DPS 0.05 0.05 0.08 0.05 0.05 0.05 7.50 -56.58%
NAPS 0.72 1.82 1.77 1.59 1.46 1.41 1.52 -11.69%
Adjusted Per Share Value based on latest NOSH - 300,817
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 273.90 246.19 233.07 164.51 159.75 146.90 161.71 9.17%
EPS 29.47 26.15 22.46 11.21 14.04 8.92 18.19 8.36%
DPS 0.05 0.05 0.08 0.05 0.05 0.05 7.50 -56.58%
NAPS 0.72 1.8202 1.7697 1.5699 1.4604 1.4102 1.5198 -11.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 12.04 7.26 5.00 3.78 3.88 4.84 5.00 -
P/RPS 4.40 2.95 2.14 2.27 2.43 3.30 3.09 6.06%
P/EPS 40.85 27.76 22.26 33.30 27.64 54.26 27.49 6.81%
EY 2.45 3.60 4.49 3.00 3.62 1.84 3.64 -6.37%
DY 0.00 0.01 0.02 0.01 0.01 0.01 1.50 -
P/NAPS 16.72 3.99 2.82 2.38 2.66 3.43 3.29 31.08%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 18/08/10 27/08/09 22/08/08 20/08/07 30/08/06 -
Price 12.30 6.85 5.20 4.33 3.82 4.86 5.00 -
P/RPS 4.49 2.78 2.23 2.60 2.39 3.31 3.09 6.42%
P/EPS 41.74 26.20 23.15 38.15 27.21 54.48 27.49 7.20%
EY 2.40 3.82 4.32 2.62 3.68 1.84 3.64 -6.70%
DY 0.00 0.01 0.02 0.01 0.01 0.01 1.50 -
P/NAPS 17.08 3.76 2.94 2.72 2.62 3.45 3.29 31.55%

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