[CARLSBG] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.61%
YoY- 30.35%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,601,499 1,536,188 1,396,918 1,134,088 960,624 933,953 919,092 9.68%
PBT 244,674 223,855 191,617 122,377 95,201 119,070 82,712 19.79%
Tax -52,775 -52,794 -46,231 -29,065 -23,991 -24,716 -18,383 19.19%
NP 191,899 171,061 145,386 93,312 71,210 94,354 64,329 19.96%
-
NP to SH 189,805 169,578 144,341 92,599 71,037 94,354 64,329 19.74%
-
Tax Rate 21.57% 23.58% 24.13% 23.75% 25.20% 20.76% 22.23% -
Total Cost 1,409,600 1,365,127 1,251,532 1,040,776 889,414 839,599 854,763 8.68%
-
Net Worth 357,725 336,322 632,817 550,250 491,924 498,212 486,092 -4.97%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 177,486 206,458 154,707 54,558 23,125 91,899 120,751 6.62%
Div Payout % 93.51% 121.75% 107.18% 58.92% 32.55% 97.40% 187.71% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 357,725 336,322 632,817 550,250 491,924 498,212 486,092 -4.97%
NOSH 305,748 305,748 305,708 305,694 305,542 305,651 305,718 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.98% 11.14% 10.41% 8.23% 7.41% 10.10% 7.00% -
ROE 53.06% 50.42% 22.81% 16.83% 14.44% 18.94% 13.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 523.80 502.44 456.94 370.99 314.40 305.56 300.63 9.68%
EPS 62.08 55.46 47.22 30.29 23.25 30.87 21.04 19.74%
DPS 58.05 67.55 50.58 18.05 7.55 30.05 39.50 6.62%
NAPS 1.17 1.10 2.07 1.80 1.61 1.63 1.59 -4.97%
Adjusted Per Share Value based on latest NOSH - 305,694
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 523.81 502.45 456.90 370.93 314.20 305.48 300.61 9.68%
EPS 62.08 55.47 47.21 30.29 23.23 30.86 21.04 19.74%
DPS 58.05 67.53 50.60 17.84 7.56 30.06 39.50 6.62%
NAPS 1.17 1.10 2.0698 1.7997 1.609 1.6295 1.5899 -4.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 13.80 10.30 7.39 5.05 3.38 4.10 5.40 -
P/RPS 2.63 2.05 1.62 1.36 1.08 1.34 1.80 6.51%
P/EPS 22.23 18.57 15.65 16.67 14.54 13.28 25.66 -2.36%
EY 4.50 5.38 6.39 6.00 6.88 7.53 3.90 2.41%
DY 4.21 6.56 6.84 3.57 2.23 7.33 7.31 -8.77%
P/NAPS 11.79 9.36 3.57 2.81 2.10 2.52 3.40 23.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 11/05/11 27/05/10 11/05/09 25/04/08 31/05/07 -
Price 16.08 10.50 7.23 4.73 3.60 4.36 4.98 -
P/RPS 3.07 2.09 1.58 1.27 1.15 1.43 1.66 10.78%
P/EPS 25.90 18.93 15.31 15.62 15.48 14.12 23.67 1.51%
EY 3.86 5.28 6.53 6.40 6.46 7.08 4.23 -1.51%
DY 3.61 6.43 7.00 3.82 2.10 6.89 7.93 -12.28%
P/NAPS 13.74 9.55 3.49 2.63 2.24 2.67 3.13 27.93%

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