[CARLSBG] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.86%
YoY- -0.01%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,584,780 1,489,356 1,368,158 1,045,483 960,207 897,530 929,744 9.28%
PBT 245,651 220,374 176,536 102,560 101,291 97,705 110,423 14.24%
Tax -51,898 -52,994 -42,413 -25,835 -25,172 -19,212 -24,519 13.29%
NP 193,753 167,380 134,123 76,725 76,119 78,493 85,904 14.50%
-
NP to SH 191,632 166,160 133,242 76,142 76,149 78,493 85,904 14.29%
-
Tax Rate 21.13% 24.05% 24.03% 25.19% 24.85% 19.66% 22.20% -
Total Cost 1,391,027 1,321,976 1,234,035 968,758 884,088 819,037 843,840 8.67%
-
Net Worth 305,748 629,787 590,080 512,687 470,961 470,896 476,904 -7.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 192,621 221,648 177,329 69,774 38,227 107,022 120,754 8.08%
Div Payout % 100.52% 133.39% 133.09% 91.64% 50.20% 136.35% 140.57% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 305,748 629,787 590,080 512,687 470,961 470,896 476,904 -7.13%
NOSH 305,748 305,722 305,741 303,365 305,819 305,777 305,708 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.23% 11.24% 9.80% 7.34% 7.93% 8.75% 9.24% -
ROE 62.68% 26.38% 22.58% 14.85% 16.17% 16.67% 18.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 518.33 487.16 447.49 344.63 313.98 293.52 304.13 9.28%
EPS 62.68 54.35 43.58 24.90 24.90 25.67 28.10 14.29%
DPS 63.00 72.50 58.00 23.00 12.50 35.00 39.50 8.08%
NAPS 1.00 2.06 1.93 1.69 1.54 1.54 1.56 -7.13%
Adjusted Per Share Value based on latest NOSH - 302,267
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 518.33 487.12 447.48 341.94 314.05 293.55 304.09 9.28%
EPS 62.68 54.35 43.58 24.90 24.91 25.67 28.10 14.29%
DPS 63.00 72.49 58.00 22.82 12.50 35.00 39.49 8.08%
NAPS 1.00 2.0598 1.93 1.6768 1.5404 1.5401 1.5598 -7.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 12.52 8.54 6.32 4.54 3.60 4.24 5.10 -
P/RPS 2.42 1.75 1.41 1.32 1.15 1.44 1.68 6.26%
P/EPS 19.98 15.71 14.50 18.09 14.46 16.52 18.15 1.61%
EY 5.01 6.36 6.90 5.53 6.92 6.05 5.51 -1.57%
DY 5.03 8.49 9.18 5.07 3.47 8.25 7.75 -6.94%
P/NAPS 12.52 4.15 3.27 2.69 2.34 2.75 3.27 25.05%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 24/02/11 24/02/10 18/02/09 29/02/08 23/02/07 -
Price 12.70 9.45 6.30 4.56 3.80 4.02 5.50 -
P/RPS 2.45 1.94 1.41 1.32 1.21 1.37 1.81 5.17%
P/EPS 20.26 17.39 14.46 18.17 15.26 15.66 19.57 0.57%
EY 4.94 5.75 6.92 5.50 6.55 6.39 5.11 -0.56%
DY 4.96 7.67 9.21 5.04 3.29 8.71 7.18 -5.97%
P/NAPS 12.70 4.59 3.26 2.70 2.47 2.61 3.53 23.76%

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