[CARLSBG] QoQ Quarter Result on 30-Jun-2000 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -46.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 231,046 225,324 208,421 184,597 233,642 203,463 199,273 -0.14%
PBT 45,581 38,723 50,145 21,317 42,023 27,572 41,783 -0.08%
Tax -9,900 -11,800 -13,900 -5,000 -11,500 0 0 -100.00%
NP 35,681 26,923 36,245 16,317 30,523 27,572 41,783 0.16%
-
NP to SH 35,681 26,923 36,245 16,317 30,523 27,572 41,783 0.16%
-
Tax Rate 21.72% 30.47% 27.72% 23.46% 27.37% 0.00% 0.00% -
Total Cost 195,365 198,401 172,176 168,280 203,119 175,891 157,490 -0.21%
-
Net Worth 458,538 423,661 469,195 431,072 426,714 396,708 467,969 0.02%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - 71,065 - 10,928 - 98,493 10,939 -
Div Payout % - 263.96% - 66.98% - 357.22% 26.18% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 458,538 423,661 469,195 431,072 426,714 396,708 467,969 0.02%
NOSH 151,834 151,849 151,843 151,786 151,855 151,995 151,938 0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 15.44% 11.95% 17.39% 8.84% 13.06% 13.55% 20.97% -
ROE 7.78% 6.35% 7.72% 3.79% 7.15% 6.95% 8.93% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 152.17 148.39 137.26 121.62 153.86 133.86 131.15 -0.15%
EPS 23.50 17.73 23.87 10.75 20.10 18.14 27.50 0.15%
DPS 0.00 46.80 0.00 7.20 0.00 64.80 7.20 -
NAPS 3.02 2.79 3.09 2.84 2.81 2.61 3.08 0.01%
Adjusted Per Share Value based on latest NOSH - 151,786
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 75.57 73.70 68.17 60.38 76.42 66.55 65.18 -0.14%
EPS 11.67 8.81 11.85 5.34 9.98 9.02 13.67 0.16%
DPS 0.00 23.24 0.00 3.57 0.00 32.21 3.58 -
NAPS 1.4997 1.3857 1.5346 1.4099 1.3956 1.2975 1.5306 0.02%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 5.35 5.50 5.70 6.35 7.35 0.00 0.00 -
P/RPS 3.52 3.71 4.15 5.22 4.78 0.00 0.00 -100.00%
P/EPS 22.77 31.02 23.88 59.07 36.57 0.00 0.00 -100.00%
EY 4.39 3.22 4.19 1.69 2.73 0.00 0.00 -100.00%
DY 0.00 8.51 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 1.77 1.97 1.84 2.24 2.62 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 24/05/01 10/04/01 24/11/00 18/08/00 25/05/00 24/02/00 26/11/99 -
Price 4.80 5.20 5.15 6.75 6.30 7.00 0.00 -
P/RPS 3.15 3.50 3.75 5.55 4.09 5.23 0.00 -100.00%
P/EPS 20.43 29.33 21.58 62.79 31.34 38.59 0.00 -100.00%
EY 4.90 3.41 4.63 1.59 3.19 2.59 0.00 -100.00%
DY 0.00 9.00 0.00 1.07 0.00 9.26 0.00 -
P/NAPS 1.59 1.86 1.67 2.38 2.24 2.68 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