[CARLSBG] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -74.15%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 838,783 663,632 448,744 255,643 841,113 648,384 432,600 55.30%
PBT 126,730 103,137 73,509 43,010 161,670 135,403 82,006 33.56%
Tax -31,328 -19,779 -12,679 -10,448 -35,700 -29,700 -16,400 53.77%
NP 95,402 83,358 60,830 32,562 125,970 105,703 65,606 28.26%
-
NP to SH 95,402 83,358 60,830 32,562 125,970 105,703 65,606 28.26%
-
Tax Rate 24.72% 19.18% 17.25% 24.29% 22.08% 21.93% 20.00% -
Total Cost 743,381 580,274 387,914 223,081 715,143 542,681 366,994 59.88%
-
Net Worth 529,966 532,234 508,948 479,524 537,463 516,216 476,748 7.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 114,216 103,701 - - - 10,931 10,931 375.90%
Div Payout % 119.72% 124.41% - - - 10.34% 16.66% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 529,966 532,234 508,948 479,524 537,463 516,216 476,748 7.28%
NOSH 152,289 152,502 152,379 152,230 151,825 151,828 151,830 0.20%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.37% 12.56% 13.56% 12.74% 14.98% 16.30% 15.17% -
ROE 18.00% 15.66% 11.95% 6.79% 23.44% 20.48% 13.76% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 550.78 435.16 294.49 167.93 554.00 427.05 284.92 54.99%
EPS 62.64 54.66 39.92 21.39 82.97 69.62 43.21 28.00%
DPS 75.00 68.00 0.00 0.00 0.00 7.20 7.20 374.93%
NAPS 3.48 3.49 3.34 3.15 3.54 3.40 3.14 7.07%
Adjusted Per Share Value based on latest NOSH - 152,230
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 274.35 217.06 146.77 83.62 275.11 212.07 141.49 55.30%
EPS 31.20 27.26 19.90 10.65 41.20 34.57 21.46 28.24%
DPS 37.36 33.92 0.00 0.00 0.00 3.58 3.58 375.51%
NAPS 1.7334 1.7408 1.6647 1.5684 1.7579 1.6884 1.5593 7.29%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 5.35 5.50 5.50 5.85 5.40 4.90 4.53 -
P/RPS 0.97 1.26 1.87 3.48 0.97 1.15 1.59 -28.00%
P/EPS 8.54 10.06 13.78 27.35 6.51 7.04 10.48 -12.72%
EY 11.71 9.94 7.26 3.66 15.36 14.21 9.54 14.59%
DY 14.02 12.36 0.00 0.00 0.00 1.47 1.59 325.12%
P/NAPS 1.54 1.58 1.65 1.86 1.53 1.44 1.44 4.56%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 18/11/02 22/08/02 28/05/02 20/02/02 21/11/01 29/08/01 -
Price 5.35 5.65 5.65 5.60 6.00 5.10 5.25 -
P/RPS 0.97 1.30 1.92 3.33 1.08 1.19 1.84 -34.66%
P/EPS 8.54 10.34 14.15 26.18 7.23 7.33 12.15 -20.89%
EY 11.71 9.67 7.07 3.82 13.83 13.65 8.23 26.42%
DY 14.02 12.04 0.00 0.00 0.00 1.41 1.37 369.36%
P/NAPS 1.54 1.62 1.69 1.78 1.69 1.50 1.67 -5.24%

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