[CARLSBG] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.23%
YoY- -60.88%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 334,968 326,057 300,396 205,193 203,732 178,647 162,682 12.78%
PBT 46,221 39,908 26,813 14,255 27,024 3,791 19,695 15.27%
Tax -8,450 -9,154 -6,414 -4,667 -2,436 2,139 -4,652 10.45%
NP 37,771 30,754 20,399 9,588 24,588 5,930 15,043 16.57%
-
NP to SH 37,349 30,495 20,099 9,618 24,588 5,930 15,043 16.35%
-
Tax Rate 18.28% 22.94% 23.92% 32.74% 9.01% -56.42% 23.62% -
Total Cost 297,197 295,303 279,997 195,605 179,144 172,717 147,639 12.36%
-
Net Worth 629,614 590,324 302,267 471,710 470,964 476,845 480,030 4.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 206,305 154,463 54,408 22,972 91,746 97,814 91,725 14.45%
Div Payout % 552.37% 506.52% 270.70% 238.85% 373.13% 1,649.48% 609.76% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 629,614 590,324 302,267 471,710 470,964 476,845 480,030 4.62%
NOSH 305,638 305,867 302,267 306,305 305,820 305,670 305,752 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.28% 9.43% 6.79% 4.67% 12.07% 3.32% 9.25% -
ROE 5.93% 5.17% 6.65% 2.04% 5.22% 1.24% 3.13% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 109.60 106.60 99.38 66.99 66.62 58.44 53.21 12.79%
EPS 12.22 9.97 4.21 3.14 8.04 1.94 4.92 16.36%
DPS 67.50 50.50 18.00 7.50 30.00 32.00 30.00 14.46%
NAPS 2.06 1.93 1.00 1.54 1.54 1.56 1.57 4.62%
Adjusted Per Share Value based on latest NOSH - 306,305
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 109.56 106.64 98.25 67.11 66.63 58.43 53.21 12.78%
EPS 12.22 9.97 6.57 3.15 8.04 1.94 4.92 16.36%
DPS 67.48 50.52 17.80 7.51 30.01 31.99 30.00 14.45%
NAPS 2.0593 1.9308 0.9886 1.5428 1.5404 1.5596 1.57 4.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 8.54 6.32 4.54 3.60 4.24 5.10 5.35 -
P/RPS 7.79 5.93 4.57 5.37 6.36 8.73 10.06 -4.17%
P/EPS 69.89 63.39 68.28 114.65 52.74 262.89 108.74 -7.09%
EY 1.43 1.58 1.46 0.87 1.90 0.38 0.92 7.62%
DY 7.90 7.99 3.96 2.08 7.08 6.27 5.61 5.86%
P/NAPS 4.15 3.27 4.54 2.34 2.75 3.27 3.41 3.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 24/02/11 24/02/10 18/02/09 29/02/08 23/02/07 22/02/06 -
Price 9.45 6.30 4.56 3.80 4.02 5.50 5.55 -
P/RPS 8.62 5.91 4.59 5.67 6.03 9.41 10.43 -3.12%
P/EPS 77.33 63.19 68.58 121.02 50.00 283.51 112.80 -6.09%
EY 1.29 1.58 1.46 0.83 2.00 0.35 0.89 6.37%
DY 7.14 8.02 3.95 1.97 7.46 5.82 5.41 4.73%
P/NAPS 4.59 3.26 4.56 2.47 2.61 3.53 3.54 4.42%

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