[CARLSBG] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 61.77%
YoY- 24.99%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 405,656 409,315 352,116 410,844 401,661 329,492 242,096 8.97%
PBT 80,334 75,306 51,841 79,451 68,906 46,825 29,247 18.33%
Tax -16,616 -16,505 -12,808 -17,658 -19,920 -12,649 -7,550 14.04%
NP 63,718 58,801 39,033 61,793 48,986 34,176 21,697 19.65%
-
NP to SH 62,494 56,279 38,437 61,057 48,848 34,087 21,780 19.19%
-
Tax Rate 20.68% 21.92% 24.71% 22.23% 28.91% 27.01% 25.81% -
Total Cost 341,938 350,514 313,083 349,051 352,675 295,316 220,399 7.59%
-
Net Worth 287,403 272,115 244,598 281,288 605,250 574,740 509,222 -9.08%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 15,287 - - - - - 153 115.33%
Div Payout % 24.46% - - - - - 0.70% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 287,403 272,115 244,598 281,288 605,250 574,740 509,222 -9.08%
NOSH 305,748 305,748 305,748 305,748 305,682 305,713 306,760 -0.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.71% 14.37% 11.09% 15.04% 12.20% 10.37% 8.96% -
ROE 21.74% 20.68% 15.71% 21.71% 8.07% 5.93% 4.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.68 133.87 115.17 134.37 131.40 107.78 78.92 9.04%
EPS 20.44 18.41 12.57 19.97 15.98 11.15 7.10 19.26%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.05 115.36%
NAPS 0.94 0.89 0.80 0.92 1.98 1.88 1.66 -9.03%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.68 133.88 115.17 134.38 131.37 107.77 79.18 8.98%
EPS 20.44 18.41 12.57 19.97 15.98 11.15 7.12 19.20%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.05 115.36%
NAPS 0.94 0.89 0.80 0.92 1.9796 1.8798 1.6656 -9.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 11.96 11.98 12.80 11.50 6.45 5.18 4.20 -
P/RPS 9.01 8.95 11.11 8.56 4.91 4.81 5.32 9.17%
P/EPS 58.51 65.08 101.82 57.59 40.36 46.46 59.15 -0.18%
EY 1.71 1.54 0.98 1.74 2.48 2.15 1.69 0.19%
DY 0.42 0.00 0.00 0.00 0.00 0.00 0.01 86.38%
P/NAPS 12.72 13.46 16.00 12.50 3.26 2.76 2.53 30.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 18/11/13 29/11/12 15/11/11 11/11/10 26/11/09 -
Price 11.44 12.00 12.14 12.30 7.05 5.85 4.40 -
P/RPS 8.62 8.96 10.54 9.15 5.37 5.43 5.58 7.51%
P/EPS 55.97 65.19 96.57 61.59 44.12 52.47 61.97 -1.68%
EY 1.79 1.53 1.04 1.62 2.27 1.91 1.61 1.78%
DY 0.44 0.00 0.00 0.00 0.00 0.00 0.01 87.83%
P/NAPS 12.17 13.48 15.18 13.37 3.56 3.11 2.65 28.91%

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