[CARLSBG] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7.72%
YoY- 108.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 336,494 334,968 326,057 300,396 205,193 203,732 178,647 11.11%
PBT 49,165 46,221 39,908 26,813 14,255 27,024 3,791 53.21%
Tax -8,403 -8,450 -9,154 -6,414 -4,667 -2,436 2,139 -
NP 40,762 37,771 30,754 20,399 9,588 24,588 5,930 37.84%
-
NP to SH 40,470 37,349 30,495 20,099 9,618 24,588 5,930 37.68%
-
Tax Rate 17.09% 18.28% 22.94% 23.92% 32.74% 9.01% -56.42% -
Total Cost 295,732 297,197 295,303 279,997 195,605 179,144 172,717 9.36%
-
Net Worth 305,748 629,614 590,324 302,267 471,710 470,964 476,845 -7.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 177,333 206,305 154,463 54,408 22,972 91,746 97,814 10.41%
Div Payout % 438.19% 552.37% 506.52% 270.70% 238.85% 373.13% 1,649.48% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 305,748 629,614 590,324 302,267 471,710 470,964 476,845 -7.13%
NOSH 305,748 305,638 305,867 302,267 306,305 305,820 305,670 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.11% 11.28% 9.43% 6.79% 4.67% 12.07% 3.32% -
ROE 13.24% 5.93% 5.17% 6.65% 2.04% 5.22% 1.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.06 109.60 106.60 99.38 66.99 66.62 58.44 11.11%
EPS 13.24 12.22 9.97 4.21 3.14 8.04 1.94 37.68%
DPS 58.00 67.50 50.50 18.00 7.50 30.00 32.00 10.40%
NAPS 1.00 2.06 1.93 1.00 1.54 1.54 1.56 -7.13%
Adjusted Per Share Value based on latest NOSH - 302,267
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.06 109.56 106.65 98.25 67.11 66.64 58.43 11.11%
EPS 13.24 12.22 9.97 6.57 3.15 8.04 1.94 37.68%
DPS 58.00 67.48 50.52 17.80 7.51 30.01 31.99 10.41%
NAPS 1.00 2.0593 1.9308 0.9887 1.5429 1.5404 1.5597 -7.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 12.52 8.54 6.32 4.54 3.60 4.24 5.10 -
P/RPS 11.38 7.79 5.93 4.57 5.37 6.36 8.73 4.51%
P/EPS 94.59 69.89 63.39 68.28 114.65 52.74 262.89 -15.65%
EY 1.06 1.43 1.58 1.46 0.87 1.90 0.38 18.62%
DY 4.63 7.90 7.99 3.96 2.08 7.08 6.27 -4.92%
P/NAPS 12.52 4.15 3.27 4.54 2.34 2.75 3.27 25.05%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 24/02/12 24/02/11 24/02/10 18/02/09 29/02/08 23/02/07 -
Price 12.70 9.45 6.30 4.56 3.80 4.02 5.50 -
P/RPS 11.54 8.62 5.91 4.59 5.67 6.03 9.41 3.45%
P/EPS 95.95 77.33 63.19 68.58 121.02 50.00 283.51 -16.50%
EY 1.04 1.29 1.58 1.46 0.83 2.00 0.35 19.88%
DY 4.57 7.14 8.02 3.95 1.97 7.46 5.82 -3.94%
P/NAPS 12.70 4.59 3.26 4.56 2.47 2.61 3.53 23.76%

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