[CARLSBG] YoY 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- -39.8%
YoY- -21.68%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 383,395 345,512 334,154 213,141 198,990 196,144 230,783 8.81%
PBT 49,255 40,948 40,585 17,099 20,684 21,845 30,494 8.31%
Tax -11,119 -9,706 -9,510 -4,001 -4,245 -5,208 -7,098 7.76%
NP 38,136 31,242 31,075 13,098 16,439 16,637 23,396 8.47%
-
NP to SH 37,744 31,019 30,815 12,875 16,439 16,637 23,396 8.28%
-
Tax Rate 22.57% 23.70% 23.43% 23.40% 20.52% 23.84% 23.28% -
Total Cost 345,259 314,270 303,079 200,043 182,551 179,507 207,387 8.85%
-
Net Worth 220,138 556,202 541,096 478,300 446,114 431,216 464,861 -11.70%
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 22,937 -56.62%
Div Payout % 0.41% 0.49% 0.79% 1.17% 0.93% 0.92% 98.04% -
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 220,138 556,202 541,096 478,300 446,114 431,216 464,861 -11.70%
NOSH 305,748 305,605 305,704 300,817 305,557 305,827 305,830 -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 9.95% 9.04% 9.30% 6.15% 8.26% 8.48% 10.14% -
ROE 17.15% 5.58% 5.69% 2.69% 3.68% 3.86% 5.03% -
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 125.40 113.06 109.31 70.85 65.12 64.14 75.46 8.82%
EPS 12.34 10.15 10.08 4.28 5.38 5.44 7.65 8.28%
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 125.40 113.01 109.29 69.71 65.09 64.15 75.48 8.82%
EPS 12.35 10.15 10.08 4.21 5.38 5.44 7.65 8.30%
DPS 0.05 0.05 0.08 0.05 0.05 0.05 7.50 -56.58%
NAPS 0.72 1.8192 1.7698 1.5644 1.4591 1.4104 1.5205 -11.70%
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 9.60 6.42 4.57 5.33 5.96 7.55 6.63 6.35%
P/EPS 97.53 71.53 49.60 88.32 72.12 88.97 65.36 6.89%
EY 1.03 1.40 2.02 1.13 1.39 1.12 1.53 -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 9.81 6.06 4.76 6.11 5.87 7.58 6.63 6.74%
P/EPS 99.64 67.49 51.59 101.17 71.00 89.34 65.36 7.27%
EY 1.00 1.48 1.94 0.99 1.41 1.12 1.53 -6.83%
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