[CARLSBG] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.56%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 289,433 252,990 263,642 254,673 299,738 274,733 255,643 2.08%
PBT 35,491 14,126 41,837 31,183 37,789 36,773 43,010 -3.14%
Tax -8,991 -3,487 -9,623 -7,335 -9,794 -9,100 -10,448 -2.46%
NP 26,500 10,639 32,214 23,848 27,995 27,673 32,562 -3.37%
-
NP to SH 26,500 10,639 32,214 23,848 27,995 27,673 32,562 -3.37%
-
Tax Rate 25.33% 24.68% 23.00% 23.52% 25.92% 24.75% 24.29% -
Total Cost 262,933 242,351 231,428 230,825 271,743 247,060 223,081 2.77%
-
Net Worth 498,212 486,092 510,411 458,615 539,717 558,341 479,524 0.63%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 498,212 486,092 510,411 458,615 539,717 558,341 479,524 0.63%
NOSH 305,651 305,718 305,635 154,039 152,894 152,552 152,230 12.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.16% 4.21% 12.22% 9.36% 9.34% 10.07% 12.74% -
ROE 5.32% 2.19% 6.31% 5.20% 5.19% 4.96% 6.79% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 94.69 82.75 86.26 166.59 196.04 180.09 167.93 -9.09%
EPS 8.67 3.48 10.54 7.80 18.31 18.14 21.39 -13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.59 1.67 3.00 3.53 3.66 3.15 -10.39%
Adjusted Per Share Value based on latest NOSH - 154,039
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 94.67 82.75 86.23 83.30 98.04 89.86 83.62 2.08%
EPS 8.67 3.48 10.54 7.80 9.16 9.05 10.65 -3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6295 1.5899 1.6694 1.50 1.7653 1.8262 1.5684 0.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.10 5.40 5.30 5.70 5.85 5.30 5.85 -
P/RPS 4.33 6.53 6.14 3.42 2.98 2.94 3.48 3.70%
P/EPS 47.29 155.17 50.28 36.54 31.95 29.22 27.35 9.54%
EY 2.11 0.64 1.99 2.74 3.13 3.42 3.66 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.40 3.17 1.90 1.66 1.45 1.86 5.18%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 25/04/08 31/05/07 22/05/06 30/05/05 19/05/04 21/05/03 28/05/02 -
Price 4.36 4.98 4.98 11.00 5.20 5.35 5.60 -
P/RPS 4.60 6.02 5.77 6.60 2.65 2.97 3.33 5.52%
P/EPS 50.29 143.10 47.25 70.51 28.40 29.49 26.18 11.48%
EY 1.99 0.70 2.12 1.42 3.52 3.39 3.82 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.13 2.98 3.67 1.47 1.46 1.78 6.98%

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