[CARLSBG] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -67.57%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 841,113 648,384 432,600 231,046 851,984 626,660 418,239 59.12%
PBT 161,670 135,403 82,006 45,581 152,208 113,485 63,340 86.44%
Tax -35,700 -29,700 -16,400 -9,900 -42,200 -30,400 -16,500 67.04%
NP 125,970 105,703 65,606 35,681 110,008 83,085 46,840 93.04%
-
NP to SH 125,970 105,703 65,606 35,681 110,008 83,085 46,840 93.04%
-
Tax Rate 22.08% 21.93% 20.00% 21.72% 27.73% 26.79% 26.05% -
Total Cost 715,143 542,681 366,994 195,365 741,976 543,575 371,399 54.59%
-
Net Worth 537,463 516,216 476,748 458,538 423,633 469,175 431,201 15.77%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 10,931 10,931 - 81,993 10,932 10,931 -
Div Payout % - 10.34% 16.66% - 74.53% 13.16% 23.34% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 537,463 516,216 476,748 458,538 423,633 469,175 431,201 15.77%
NOSH 151,825 151,828 151,830 151,834 151,839 151,836 151,831 -0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.98% 16.30% 15.17% 15.44% 12.91% 13.26% 11.20% -
ROE 23.44% 20.48% 13.76% 7.78% 25.97% 17.71% 10.86% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 554.00 427.05 284.92 152.17 561.11 412.72 275.46 59.12%
EPS 82.97 69.62 43.21 23.50 72.45 54.72 30.85 93.04%
DPS 0.00 7.20 7.20 0.00 54.00 7.20 7.20 -
NAPS 3.54 3.40 3.14 3.02 2.79 3.09 2.84 15.77%
Adjusted Per Share Value based on latest NOSH - 151,834
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 275.10 212.06 141.49 75.57 278.66 204.96 136.79 59.12%
EPS 41.20 34.57 21.46 11.67 35.98 27.17 15.32 93.03%
DPS 0.00 3.58 3.58 0.00 26.82 3.58 3.58 -
NAPS 1.7579 1.6884 1.5593 1.4997 1.3856 1.5345 1.4103 15.77%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 5.40 4.90 4.53 5.35 5.50 5.70 6.35 -
P/RPS 0.97 1.15 1.59 3.52 0.98 1.38 2.31 -43.83%
P/EPS 6.51 7.04 10.48 22.77 7.59 10.42 20.58 -53.47%
EY 15.36 14.21 9.54 4.39 13.17 9.60 4.86 114.91%
DY 0.00 1.47 1.59 0.00 9.82 1.26 1.13 -
P/NAPS 1.53 1.44 1.44 1.77 1.97 1.84 2.24 -22.38%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 21/11/01 29/08/01 24/05/01 10/04/01 24/11/00 18/08/00 -
Price 6.00 5.10 5.25 4.80 5.20 5.15 6.75 -
P/RPS 1.08 1.19 1.84 3.15 0.93 1.25 2.45 -41.99%
P/EPS 7.23 7.33 12.15 20.43 7.18 9.41 21.88 -52.10%
EY 13.83 13.65 8.23 4.90 13.93 10.63 4.57 108.79%
DY 0.00 1.41 1.37 0.00 10.38 1.40 1.07 -
P/NAPS 1.69 1.50 1.67 1.59 1.86 1.67 2.38 -20.35%

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