[CARLSBG] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 56.38%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 334,154 213,141 198,990 196,144 230,783 196,119 215,101 7.61%
PBT 40,585 17,099 20,684 21,845 30,494 21,691 24,112 9.06%
Tax -9,510 -4,001 -4,245 -5,208 -7,098 -2,218 -2,848 22.24%
NP 31,075 13,098 16,439 16,637 23,396 19,473 21,264 6.52%
-
NP to SH 30,815 12,875 16,439 16,637 23,396 19,473 21,264 6.37%
-
Tax Rate 23.43% 23.40% 20.52% 23.84% 23.28% 10.23% 11.81% -
Total Cost 303,079 200,043 182,551 179,507 207,387 176,646 193,837 7.73%
-
Net Worth 541,096 478,300 446,114 431,216 464,861 452,433 478,478 2.06%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 244 150 152 152 22,937 22,927 22,930 -53.08%
Div Payout % 0.79% 1.17% 0.93% 0.92% 98.04% 117.74% 107.84% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 541,096 478,300 446,114 431,216 464,861 452,433 478,478 2.06%
NOSH 305,704 300,817 305,557 305,827 305,830 305,698 152,868 12.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.30% 6.15% 8.26% 8.48% 10.14% 9.93% 9.89% -
ROE 5.69% 2.69% 3.68% 3.86% 5.03% 4.30% 4.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 109.31 70.85 65.12 64.14 75.46 64.15 140.71 -4.11%
EPS 10.08 4.28 5.38 5.44 7.65 6.37 13.91 -5.22%
DPS 0.08 0.05 0.05 0.05 7.50 7.50 15.00 -58.18%
NAPS 1.77 1.59 1.46 1.41 1.52 1.48 3.13 -9.05%
Adjusted Per Share Value based on latest NOSH - 305,827
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 109.29 69.71 65.08 64.15 75.48 64.14 70.35 7.61%
EPS 10.08 4.21 5.38 5.44 7.65 6.37 6.95 6.38%
DPS 0.08 0.05 0.05 0.05 7.50 7.50 7.50 -53.06%
NAPS 1.7697 1.5644 1.4591 1.4104 1.5204 1.4798 1.5649 2.06%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.00 3.78 3.88 4.84 5.00 5.50 5.40 -
P/RPS 4.57 5.33 5.96 7.55 6.63 8.57 3.84 2.94%
P/EPS 49.60 88.32 72.12 88.97 65.36 86.34 38.82 4.16%
EY 2.02 1.13 1.39 1.12 1.53 1.16 2.58 -3.99%
DY 0.02 0.01 0.01 0.01 1.50 1.36 2.78 -56.04%
P/NAPS 2.82 2.38 2.66 3.43 3.29 3.72 1.73 8.48%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 27/08/09 22/08/08 20/08/07 30/08/06 22/08/05 25/08/04 -
Price 5.20 4.33 3.82 4.86 5.00 5.35 5.15 -
P/RPS 4.76 6.11 5.87 7.58 6.63 8.34 3.66 4.47%
P/EPS 51.59 101.17 71.00 89.34 65.36 83.99 37.02 5.68%
EY 1.94 0.99 1.41 1.12 1.53 1.19 2.70 -5.35%
DY 0.02 0.01 0.01 0.01 1.50 1.40 2.91 -56.37%
P/NAPS 2.94 2.72 2.62 3.45 3.29 3.61 1.65 10.10%

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