[CARLSBG] QoQ Cumulative Quarter Result on 30-Sep-1999 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 60.93%
YoY- 22.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Revenue 418,239 233,642 771,412 620,579 421,306 582,666 0.33%
PBT 63,340 42,023 137,935 110,363 68,580 121,946 0.66%
Tax -16,500 -11,500 0 0 0 -32,200 0.68%
NP 46,840 30,523 137,935 110,363 68,580 89,746 0.66%
-
NP to SH 46,840 30,523 137,935 110,363 68,580 89,746 0.66%
-
Tax Rate 26.05% 27.37% 0.00% 0.00% 0.00% 26.41% -
Total Cost 371,399 203,119 633,477 510,216 352,726 492,920 0.28%
-
Net Worth 431,201 426,714 396,705 467,562 0 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Div 10,931 - 109,436 - - - -100.00%
Div Payout % 23.34% - 79.34% - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Net Worth 431,201 426,714 396,705 467,562 0 0 -100.00%
NOSH 151,831 151,855 151,994 151,806 153,012 151,854 0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
NP Margin 11.20% 13.06% 17.88% 17.78% 16.28% 15.40% -
ROE 10.86% 7.15% 34.77% 23.60% 0.00% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
RPS 275.46 153.86 507.53 408.80 275.34 383.70 0.33%
EPS 30.85 20.10 90.75 72.70 44.82 59.10 0.66%
DPS 7.20 0.00 72.00 0.00 0.00 0.00 -100.00%
NAPS 2.84 2.81 2.61 3.08 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,938
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
RPS 136.79 76.42 252.30 202.97 137.80 190.57 0.33%
EPS 15.32 9.98 45.11 36.10 22.43 29.35 0.66%
DPS 3.58 0.00 35.79 0.00 0.00 0.00 -100.00%
NAPS 1.4103 1.3956 1.2975 1.5292 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Date 30/06/00 31/03/00 - - - - -
Price 6.35 7.35 0.00 0.00 0.00 0.00 -
P/RPS 2.31 4.78 0.00 0.00 0.00 0.00 -100.00%
P/EPS 20.58 36.57 0.00 0.00 0.00 0.00 -100.00%
EY 4.86 2.73 0.00 0.00 0.00 0.00 -100.00%
DY 1.13 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.24 2.62 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Date 18/08/00 25/05/00 24/02/00 26/11/99 - - -
Price 6.75 6.30 7.00 0.00 0.00 0.00 -
P/RPS 2.45 4.09 1.38 0.00 0.00 0.00 -100.00%
P/EPS 21.88 31.34 7.71 0.00 0.00 0.00 -100.00%
EY 4.57 3.19 12.96 0.00 0.00 0.00 -100.00%
DY 1.07 0.00 10.29 0.00 0.00 0.00 -100.00%
P/NAPS 2.38 2.24 2.68 0.00 0.00 0.00 -100.00%

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