[CARLSBG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.08%
YoY- 12.68%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 831,781 801,957 815,295 837,443 752,727 712,609 502,991 8.74%
PBT 107,549 121,759 107,915 117,035 105,247 89,803 46,500 14.99%
Tax -26,733 -27,901 -25,271 -25,837 -24,624 -20,610 -11,811 14.57%
NP 80,816 93,858 82,644 91,198 80,623 69,193 34,689 15.13%
-
NP to SH 78,935 92,373 81,447 90,106 79,963 68,660 34,263 14.91%
-
Tax Rate 24.86% 22.91% 23.42% 22.08% 23.40% 22.95% 25.40% -
Total Cost 750,965 708,099 732,651 746,245 672,104 643,416 468,302 8.18%
-
Net Worth 214,023 210,966 195,678 220,138 556,530 541,087 479,983 -12.58%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 15,287 15,287 15,287 152 152 244 150 116.04%
Div Payout % 19.37% 16.55% 18.77% 0.17% 0.19% 0.36% 0.44% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 214,023 210,966 195,678 220,138 556,530 541,087 479,983 -12.58%
NOSH 305,748 305,748 305,748 305,748 305,785 305,699 301,876 0.21%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.72% 11.70% 10.14% 10.89% 10.71% 9.71% 6.90% -
ROE 36.88% 43.79% 41.62% 40.93% 14.37% 12.69% 7.14% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 272.05 262.29 266.66 273.90 246.16 233.11 166.62 8.51%
EPS 25.82 30.21 26.64 29.47 26.15 22.46 11.35 14.67%
DPS 5.00 5.00 5.00 0.05 0.05 0.08 0.05 115.36%
NAPS 0.70 0.69 0.64 0.72 1.82 1.77 1.59 -12.77%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 272.05 262.29 266.66 273.90 246.19 233.07 164.51 8.74%
EPS 25.82 30.21 26.64 29.47 26.15 22.46 11.21 14.91%
DPS 5.00 5.00 5.00 0.05 0.05 0.08 0.05 115.36%
NAPS 0.70 0.69 0.64 0.72 1.8202 1.7697 1.5699 -12.58%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 12.50 12.20 15.30 12.04 7.26 5.00 3.78 -
P/RPS 4.59 4.65 5.74 4.40 2.95 2.14 2.27 12.44%
P/EPS 48.42 40.38 57.44 40.85 27.76 22.26 33.30 6.43%
EY 2.07 2.48 1.74 2.45 3.60 4.49 3.00 -5.99%
DY 0.40 0.41 0.33 0.00 0.01 0.02 0.01 84.87%
P/NAPS 17.86 17.68 23.91 16.72 3.99 2.82 2.38 39.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 27/08/13 28/08/12 25/08/11 18/08/10 27/08/09 -
Price 11.14 12.24 13.82 12.30 6.85 5.20 4.33 -
P/RPS 4.09 4.67 5.18 4.49 2.78 2.23 2.60 7.83%
P/EPS 43.15 40.51 51.88 41.74 26.20 23.15 38.15 2.07%
EY 2.32 2.47 1.93 2.40 3.82 4.32 2.62 -2.00%
DY 0.45 0.41 0.36 0.00 0.01 0.02 0.01 88.54%
P/NAPS 15.91 17.74 21.59 17.08 3.76 2.94 2.72 34.21%

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