Saturday 7 April 2012

Carlsberg versus Dutch Lady (A Comparative Study)


7.4.2012 3.4.2012
Carlsberg Dutch Lady
Income Statement
31/12/2011 31/12/2011
RM (m) RM (m)
Revenue 1,489.36 810.65
COGS 505.53
Gross Profit 304.47
Operating Profit 216.036 139.372
Financing costs -4.385 -0.919
PBT 220.374 141.553
PAT 167.38 108.082
EPS (basic) sen 54.35 168.88
EPS (diluted) sen
Balance Sheet
NCA 591.354 74.048
CA 369.504 324.465
Total Assets 960.858 398.513
Total Equity 631.049 259.154
NCL 76.033 4.051
CL 253.776 135.308
Total Liabilities 329.809 139.359
Total Eq + Liab 960.858 398.513
Net assets per share 2.060 4.05
Cash & Eq 72.196 193.143
LT Borrowings 0 0
ST Borrowings 22.251 0
Net Cash 49.945 193.143
Inventories 62.538 93.448
Trade receivables 231.108 36.713
Trade payables 214.185 121.831
Quick Ratio 1.21 1.71
Current Ratio 1.46 2.40
Cash flow statement
PBT 220.374 141.553
OPBCWC 253.167
Cash from Operations 197.728 188.290
Net CFO 154.537 161.940
CFI -21.577 -7.135
CFF -162.735 -47.319
Capex -27.701 -10.882
FCF 126.836 151.058
Dividends paid -127.268 -46.400
DPS (sen) 41.63 72.5
No of ord shares (m)
basic 305.748 64
diluted
Financial Ratios
Gross Profit Margin 0.00% 37.56%
Net Profit Margin 11.24% 13.33%
Asset Turnover 1.55 2.03
Financial Leverage 1.52 1.54
ROA 17.42% 27.12%
ROC 28.80% 163.73%
ROE 26.52% 41.71%
Valuation 7.4.2012 3.4.2012
Price  10.74 36
Market cap (m) 3283.73 2304.00
P/E 19.62 21.32
P/BV 5.20 8.89
P/FCF 25.89 15.25
P/Div 25.80 49.66
DPO ratio 0.76 0.43
EY 5.10% 4.69%
FCF/P 3.86% 6.56%
DY 3.88% 2.01%
DIO   (Days) #DIV/0! 67
DSO  (Days) 57 17
DPO  (Days) #DIV/0! 88
CCC   (Days) #DIV/0! -4

No comments: