Friday 28 September 2012

Carlsberg

From Year 1996 to Year 2007


Carlsberg Period (Yrs) 11
Dec-96 Dec-07 Change CAGR
millions millions
Equity 329.65 471.38 42.99% 3.30%
LT Assets 169.87 171.92 1.21% 0.11%
C. Assets 320 418.61 30.82% 2.47%
LT Liabilities 12.03 19.65 63.34% 4.56%
C. Liabilities 148.19 99.5 -32.86% -3.56%
Sales 672.24 897.53 33.51% 2.66%
Earnings 91.69 78.49 -14.40% -1.40%
Interest exp. 0 0 #DIV/0! #DIV/0!
Market cap 1271.6 1259.680 -0.94% -0.09%
D/E ratio 0 0.000 #DIV/0!
ROE 27.81% 16.65% -40.13%
P/E 13.87 16.05
P/BV 3.86 2.67
Dividends
DPO ratio 98.62%
DY range HIGH LOW
6.50% 5.50%


From Year 2007 to Year 2011

Carlsberg Period (Yrs) 4
Dec-07 Dec-11 Change CAGR
millions millions
Equity 471.38 627.13 33.04% 7.40%
LT Assets 171.92 591.32 243.95% 36.18%
C. Assets 418.61 365.84 -12.61% -3.31%
LT Liabilities 19.65 76 286.77% 40.24%
C. Liabilities 99.5 250.11 151.37% 25.91%
Sales 897.53 1489.36 65.94% 13.50%
Earnings 78.49 166.16 111.70% 20.62%
Interest exp. 0 4.39 #DIV/0! #DIV/0!
Market cap 1259.680 3283.730 160.68% 27.07%
D/E ratio 0.000 0.040 #DIV/0!
ROE 16.65% 26.50% 59.12%
P/E 16.05 19.76
P/BV 2.67 5.24
Dividends
DPO ratio 90.00%
DY range HIGH LOW
5.60% 4.00%

Income Statement
Year  Revenue Earnings Net Margin Interest Exp
2011 1489.36 166.16 11.2% 4.3
2010 1368.16 133.24 9.7% 4.59
2009 1045.48 76.14 7.3% 0.88
2008 960.21 76.15 7.9% 0
2007 897.53 78.49 8.7% 0
2006 929.74 85.9 9.2% 0
2005 867.23 88.68 10.2% 0


Stock Performance Chart for Carlsberg Brewery Malaysia Berhad

No comments: