[CARLSBG] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 57.48%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 409,315 352,116 410,844 401,661 329,492 242,096 266,591 7.40%
PBT 75,306 51,841 79,451 68,906 46,825 29,247 30,861 16.02%
Tax -16,505 -12,808 -17,658 -19,920 -12,649 -7,550 -7,269 14.63%
NP 58,801 39,033 61,793 48,986 34,176 21,697 23,592 16.43%
-
NP to SH 56,279 38,437 61,057 48,848 34,087 21,780 23,592 15.58%
-
Tax Rate 21.92% 24.71% 22.23% 28.91% 27.01% 25.81% 23.55% -
Total Cost 350,514 313,083 349,051 352,675 295,316 220,399 242,999 6.29%
-
Net Worth 272,115 244,598 281,288 605,250 574,740 509,222 470,617 -8.72%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 153 - -
Div Payout % - - - - - 0.70% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 272,115 244,598 281,288 605,250 574,740 509,222 470,617 -8.72%
NOSH 305,748 305,748 305,748 305,682 305,713 306,760 305,595 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 14.37% 11.09% 15.04% 12.20% 10.37% 8.96% 8.85% -
ROE 20.68% 15.71% 21.71% 8.07% 5.93% 4.28% 5.01% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.87 115.17 134.37 131.40 107.78 78.92 87.24 7.39%
EPS 18.41 12.57 19.97 15.98 11.15 7.10 7.72 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.89 0.80 0.92 1.98 1.88 1.66 1.54 -8.72%
Adjusted Per Share Value based on latest NOSH - 305,682
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.88 115.17 134.38 131.37 107.77 79.18 87.20 7.40%
EPS 18.41 12.57 19.97 15.98 11.15 7.12 7.72 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.89 0.80 0.92 1.9796 1.8798 1.6656 1.5393 -8.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 11.98 12.80 11.50 6.45 5.18 4.20 3.86 -
P/RPS 8.95 11.11 8.56 4.91 4.81 5.32 4.42 12.47%
P/EPS 65.08 101.82 57.59 40.36 46.46 59.15 50.00 4.48%
EY 1.54 0.98 1.74 2.48 2.15 1.69 2.00 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 13.46 16.00 12.50 3.26 2.76 2.53 2.51 32.28%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 18/11/13 29/11/12 15/11/11 11/11/10 26/11/09 29/10/08 -
Price 12.00 12.14 12.30 7.05 5.85 4.40 3.36 -
P/RPS 8.96 10.54 9.15 5.37 5.43 5.58 3.85 15.11%
P/EPS 65.19 96.57 61.59 44.12 52.47 61.97 43.52 6.96%
EY 1.53 1.04 1.62 2.27 1.91 1.61 2.30 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 13.48 15.18 13.37 3.56 3.11 2.65 2.18 35.46%

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