[CARLSBG] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -50.37%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 205,193 203,732 178,647 162,682 207,394 173,606 175,151 2.67%
PBT 14,255 27,024 3,791 19,695 14,522 15,206 23,593 -8.04%
Tax -4,667 -2,436 2,139 -4,652 -2,631 -5,740 -11,549 -14.00%
NP 9,588 24,588 5,930 15,043 11,891 9,466 12,044 -3.72%
-
NP to SH 9,618 24,588 5,930 15,043 11,891 9,466 12,044 -3.67%
-
Tax Rate 32.74% 9.01% -56.42% 23.62% 18.12% 37.75% 48.95% -
Total Cost 195,605 179,144 172,717 147,639 195,503 164,140 163,107 3.07%
-
Net Worth 471,710 470,964 476,845 480,030 499,788 512,295 456,993 0.52%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 22,972 91,746 97,814 91,725 129,914 99,400 99,015 -21.59%
Div Payout % 238.85% 373.13% 1,649.48% 609.76% 1,092.54% 1,050.08% 822.11% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 471,710 470,964 476,845 480,030 499,788 512,295 456,993 0.52%
NOSH 306,305 305,820 305,670 305,752 152,840 152,924 152,331 12.33%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.67% 12.07% 3.32% 9.25% 5.73% 5.45% 6.88% -
ROE 2.04% 5.22% 1.24% 3.13% 2.38% 1.85% 2.64% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 66.99 66.62 58.44 53.21 135.69 113.52 114.98 -8.60%
EPS 3.14 8.04 1.94 4.92 7.78 6.19 7.91 -14.25%
DPS 7.50 30.00 32.00 30.00 85.00 65.00 65.00 -30.20%
NAPS 1.54 1.54 1.56 1.57 3.27 3.35 3.00 -10.50%
Adjusted Per Share Value based on latest NOSH - 305,752
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 67.11 66.64 58.43 53.21 67.83 56.78 57.29 2.66%
EPS 3.15 8.04 1.94 4.92 3.89 3.10 3.94 -3.65%
DPS 7.51 30.01 31.99 30.00 42.49 32.51 32.39 -21.60%
NAPS 1.5429 1.5404 1.5597 1.5701 1.6347 1.6756 1.4947 0.52%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.60 4.24 5.10 5.35 5.30 5.50 5.35 -
P/RPS 5.37 6.36 8.73 10.06 3.91 4.84 4.65 2.42%
P/EPS 114.65 52.74 262.89 108.74 68.12 88.85 67.67 9.17%
EY 0.87 1.90 0.38 0.92 1.47 1.13 1.48 -8.46%
DY 2.08 7.08 6.27 5.61 16.04 11.82 12.15 -25.46%
P/NAPS 2.34 2.75 3.27 3.41 1.62 1.64 1.78 4.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 29/02/08 23/02/07 22/02/06 23/02/05 18/02/04 20/02/03 -
Price 3.80 4.02 5.50 5.55 5.35 5.50 5.35 -
P/RPS 5.67 6.03 9.41 10.43 3.94 4.84 4.65 3.35%
P/EPS 121.02 50.00 283.51 112.80 68.77 88.85 67.67 10.16%
EY 0.83 2.00 0.35 0.89 1.45 1.13 1.48 -9.18%
DY 1.97 7.46 5.82 5.41 15.89 11.82 12.15 -26.13%
P/NAPS 2.47 2.61 3.53 3.54 1.64 1.64 1.78 5.60%

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