[CARLSBG] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.59%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,045,483 960,207 897,510 929,744 867,230 984,807 876,009 2.98%
PBT 102,560 101,291 97,705 110,423 112,380 113,330 106,675 -0.65%
Tax -25,775 -25,172 -19,212 -24,519 -23,704 -24,616 -25,520 0.16%
NP 76,785 76,119 78,493 85,904 88,676 88,714 81,155 -0.91%
-
NP to SH 76,142 76,149 78,493 85,904 88,676 88,714 81,155 -1.05%
-
Tax Rate 25.13% 24.85% 19.66% 22.20% 21.09% 21.72% 23.92% -
Total Cost 968,698 884,088 819,017 843,840 778,554 896,093 794,854 3.34%
-
Net Worth 302,267 471,710 470,964 476,845 480,030 499,788 512,295 -8.41%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 54,558 23,125 91,899 120,751 114,653 152,844 114,667 -11.63%
Div Payout % 71.65% 30.37% 117.08% 140.57% 129.29% 172.29% 141.29% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 302,267 471,710 470,964 476,845 480,030 499,788 512,295 -8.41%
NOSH 302,267 306,305 305,820 305,670 305,752 152,840 152,924 12.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.34% 7.93% 8.75% 9.24% 10.23% 9.01% 9.26% -
ROE 25.19% 16.14% 16.67% 18.02% 18.47% 17.75% 15.84% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 345.88 313.48 293.48 304.17 283.64 644.34 572.84 -8.05%
EPS 25.19 24.86 25.67 28.10 29.00 58.04 53.07 -11.66%
DPS 18.05 7.55 30.05 39.50 37.50 100.00 75.00 -21.11%
NAPS 1.00 1.54 1.54 1.56 1.57 3.27 3.35 -18.23%
Adjusted Per Share Value based on latest NOSH - 305,670
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 341.94 314.05 293.55 304.09 283.64 322.10 286.51 2.98%
EPS 24.90 24.91 25.67 28.10 29.00 29.02 26.54 -1.05%
DPS 17.84 7.56 30.06 39.49 37.50 49.99 37.50 -11.63%
NAPS 0.9886 1.5428 1.5404 1.5596 1.57 1.6346 1.6755 -8.41%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.54 3.60 4.24 5.10 5.35 5.30 5.50 -
P/RPS 1.31 1.15 1.44 1.68 1.89 0.82 0.96 5.31%
P/EPS 18.02 14.48 16.52 18.15 18.45 9.13 10.36 9.65%
EY 5.55 6.91 6.05 5.51 5.42 10.95 9.65 -8.79%
DY 3.98 2.10 7.09 7.75 7.01 18.87 13.64 -18.54%
P/NAPS 4.54 2.34 2.75 3.27 3.41 1.62 1.64 18.47%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 18/02/09 29/02/08 23/02/07 22/02/06 23/02/05 18/02/04 -
Price 4.56 3.80 4.02 5.50 5.55 5.35 5.50 -
P/RPS 1.32 1.21 1.37 1.81 1.96 0.83 0.96 5.44%
P/EPS 18.10 15.29 15.66 19.57 19.14 9.22 10.36 9.73%
EY 5.52 6.54 6.38 5.11 5.23 10.85 9.65 -8.88%
DY 3.96 1.99 7.48 7.18 6.76 18.69 13.64 -18.61%
P/NAPS 4.56 2.47 2.61 3.53 3.54 1.64 1.64 18.56%

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