[CARLSBG] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 7.41%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 897,488 1,022,572 841,113 864,512 865,200 924,184 851,984 3.53%
PBT 147,018 172,040 161,670 180,537 164,012 182,324 152,208 -2.29%
Tax -25,358 -41,792 -35,700 -39,600 -32,800 -39,600 -42,200 -28.85%
NP 121,660 130,248 125,970 140,937 131,212 142,724 110,008 6.96%
-
NP to SH 121,660 130,248 125,970 140,937 131,212 142,724 110,008 6.96%
-
Tax Rate 17.25% 24.29% 22.08% 21.93% 20.00% 21.72% 27.73% -
Total Cost 775,828 892,324 715,143 723,574 733,988 781,460 741,976 3.02%
-
Net Worth 508,948 479,524 537,463 516,216 476,748 458,538 423,633 13.04%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - 14,575 21,863 - 81,993 -
Div Payout % - - - 10.34% 16.66% - 74.53% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 508,948 479,524 537,463 516,216 476,748 458,538 423,633 13.04%
NOSH 152,379 152,230 151,825 151,828 151,830 151,834 151,839 0.23%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.56% 12.74% 14.98% 16.30% 15.17% 15.44% 12.91% -
ROE 23.90% 27.16% 23.44% 27.30% 27.52% 31.13% 25.97% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 588.98 671.73 554.00 569.40 569.85 608.68 561.11 3.29%
EPS 79.84 85.56 82.97 92.83 86.42 94.00 72.45 6.70%
DPS 0.00 0.00 0.00 9.60 14.40 0.00 54.00 -
NAPS 3.34 3.15 3.54 3.40 3.14 3.02 2.79 12.78%
Adjusted Per Share Value based on latest NOSH - 151,825
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 293.54 334.45 275.10 282.75 282.98 302.27 278.66 3.53%
EPS 39.79 42.60 41.20 46.10 42.92 46.68 35.98 6.96%
DPS 0.00 0.00 0.00 4.77 7.15 0.00 26.82 -
NAPS 1.6646 1.5684 1.7579 1.6884 1.5593 1.4997 1.3856 13.04%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.50 5.85 5.40 4.90 4.53 5.35 5.50 -
P/RPS 0.93 0.87 0.97 0.86 0.79 0.88 0.98 -3.44%
P/EPS 6.89 6.84 6.51 5.28 5.24 5.69 7.59 -6.26%
EY 14.52 14.63 15.36 18.94 19.08 17.57 13.17 6.74%
DY 0.00 0.00 0.00 1.96 3.18 0.00 9.82 -
P/NAPS 1.65 1.86 1.53 1.44 1.44 1.77 1.97 -11.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 28/05/02 20/02/02 21/11/01 29/08/01 24/05/01 10/04/01 -
Price 5.65 5.60 6.00 5.10 5.25 4.80 5.20 -
P/RPS 0.96 0.83 1.08 0.90 0.92 0.79 0.93 2.14%
P/EPS 7.08 6.55 7.23 5.49 6.07 5.11 7.18 -0.93%
EY 14.13 15.28 13.83 18.20 16.46 19.58 13.93 0.95%
DY 0.00 0.00 0.00 1.88 2.74 0.00 10.38 -
P/NAPS 1.69 1.78 1.69 1.50 1.67 1.59 1.86 -6.20%

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