[CARLSBG] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.93%
YoY- -37.03%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,342,497 950,280 958,746 872,425 913,779 911,942 951,019 5.91%
PBT 163,441 90,002 114,060 74,472 126,327 107,207 114,014 6.18%
Tax -39,673 -24,028 -22,941 -14,637 -31,310 -21,683 -27,725 6.15%
NP 123,768 65,974 91,119 59,835 95,017 85,524 86,289 6.19%
-
NP to SH 122,846 65,661 91,119 59,835 95,017 85,524 86,289 6.06%
-
Tax Rate 24.27% 26.70% 20.11% 19.65% 24.78% 20.23% 24.32% -
Total Cost 1,218,729 884,306 867,627 812,590 818,762 826,418 864,730 5.88%
-
Net Worth 574,740 509,222 470,617 458,593 489,114 480,220 506,027 2.14%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 54,652 23,276 91,899 97,967 91,970 87,884 122,330 -12.56%
Div Payout % 44.49% 35.45% 100.86% 163.73% 96.79% 102.76% 141.77% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 574,740 509,222 470,617 458,593 489,114 480,220 506,027 2.14%
NOSH 305,713 306,760 305,595 305,729 305,696 305,872 152,878 12.23%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.22% 6.94% 9.50% 6.86% 10.40% 9.38% 9.07% -
ROE 21.37% 12.89% 19.36% 13.05% 19.43% 17.81% 17.05% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 439.14 309.78 313.73 285.36 298.92 298.14 622.07 -5.63%
EPS 40.18 21.40 29.82 19.57 31.08 27.96 56.44 -5.50%
DPS 18.08 7.60 30.05 32.05 30.08 28.73 80.00 -21.94%
NAPS 1.88 1.66 1.54 1.50 1.60 1.57 3.31 -8.99%
Adjusted Per Share Value based on latest NOSH - 305,729
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 439.09 310.80 313.57 285.34 298.87 298.27 311.05 5.91%
EPS 40.18 21.48 29.80 19.57 31.08 27.97 28.22 6.06%
DPS 17.88 7.61 30.06 32.04 30.08 28.74 40.01 -12.55%
NAPS 1.8798 1.6655 1.5392 1.4999 1.5997 1.5706 1.655 2.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.18 4.20 3.86 4.64 5.00 5.30 5.05 -
P/RPS 1.18 1.36 1.23 1.63 1.67 1.78 0.81 6.46%
P/EPS 12.89 19.62 12.95 23.71 16.09 18.96 8.95 6.26%
EY 7.76 5.10 7.72 4.22 6.22 5.28 11.18 -5.90%
DY 3.49 1.81 7.78 6.91 6.02 5.42 15.84 -22.27%
P/NAPS 2.76 2.53 2.51 3.09 3.13 3.38 1.53 10.32%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 26/11/09 29/10/08 21/11/07 24/11/06 24/11/05 24/11/04 -
Price 5.85 4.40 3.36 4.38 5.20 5.20 5.40 -
P/RPS 1.33 1.42 1.07 1.53 1.74 1.74 0.87 7.32%
P/EPS 14.56 20.56 11.27 22.38 16.73 18.60 9.57 7.24%
EY 6.87 4.86 8.87 4.47 5.98 5.38 10.45 -6.74%
DY 3.09 1.73 8.94 7.32 5.78 5.53 14.81 -22.97%
P/NAPS 3.11 2.65 2.18 2.92 3.25 3.31 1.63 11.36%

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