[CARLSBG] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 55.66%
YoY- 9.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 266,591 244,644 256,672 253,756 262,574 234,409 214,888 3.65%
PBT 30,861 34,710 34,301 39,811 36,907 35,217 29,628 0.68%
Tax -7,269 -8,081 -9,937 -9,499 -9,343 -10,208 -7,100 0.39%
NP 23,592 26,629 24,364 30,312 27,564 25,009 22,528 0.77%
-
NP to SH 23,592 26,629 24,364 30,312 27,564 25,009 22,528 0.77%
-
Tax Rate 23.55% 23.28% 28.97% 23.86% 25.31% 28.99% 23.96% -
Total Cost 242,999 218,015 232,308 223,444 235,010 209,400 192,360 3.96%
-
Net Worth 470,617 458,593 489,114 480,220 506,027 511,790 532,313 -2.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 470,617 458,593 489,114 480,220 506,027 511,790 532,313 -2.03%
NOSH 305,595 305,729 305,696 305,872 152,878 152,773 152,525 12.26%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.85% 10.88% 9.49% 11.95% 10.50% 10.67% 10.48% -
ROE 5.01% 5.81% 4.98% 6.31% 5.45% 4.89% 4.23% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 87.24 80.02 83.96 82.96 171.75 153.44 140.89 -7.67%
EPS 7.72 8.71 7.97 9.91 18.03 16.37 14.77 -10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.50 1.60 1.57 3.31 3.35 3.49 -12.73%
Adjusted Per Share Value based on latest NOSH - 305,872
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 87.19 80.01 83.95 83.00 85.88 76.67 70.28 3.65%
EPS 7.72 8.71 7.97 9.91 9.02 8.18 7.37 0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5392 1.4999 1.5997 1.5706 1.655 1.6739 1.741 -2.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.86 4.64 5.00 5.30 5.05 5.35 5.50 -
P/RPS 4.42 5.80 5.96 6.39 2.94 3.49 3.90 2.10%
P/EPS 50.00 53.27 62.74 53.48 28.01 32.68 37.24 5.02%
EY 2.00 1.88 1.59 1.87 3.57 3.06 2.69 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 3.09 3.13 3.38 1.53 1.60 1.58 8.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 21/11/07 24/11/06 24/11/05 24/11/04 17/11/03 18/11/02 -
Price 3.36 4.38 5.20 5.20 5.40 5.30 5.65 -
P/RPS 3.85 5.47 6.19 6.27 3.14 3.45 4.01 -0.67%
P/EPS 43.52 50.29 65.24 52.47 29.95 32.38 38.25 2.17%
EY 2.30 1.99 1.53 1.91 3.34 3.09 2.61 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.92 3.25 3.31 1.63 1.58 1.62 5.06%

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