[CARLSBG] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -13.19%
YoY- -5.54%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 274,733 175,151 214,888 193,101 255,643 192,729 215,784 17.48%
PBT 36,773 23,593 29,628 30,499 43,010 26,267 53,397 -22.03%
Tax -9,100 -11,549 -7,100 -2,231 -10,448 -6,000 -13,300 -22.37%
NP 27,673 12,044 22,528 28,268 32,562 20,267 40,097 -21.92%
-
NP to SH 27,673 12,044 22,528 28,268 32,562 20,267 40,097 -21.92%
-
Tax Rate 24.75% 48.95% 23.96% 7.31% 24.29% 22.84% 24.91% -
Total Cost 247,060 163,107 192,360 164,833 223,081 172,462 175,687 25.54%
-
Net Worth 558,341 456,993 532,313 508,976 479,524 537,417 516,205 5.37%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 99,015 - 10,971 - - - -
Div Payout % - 822.11% - 38.81% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 558,341 456,993 532,313 508,976 479,524 537,417 516,205 5.37%
NOSH 152,552 152,331 152,525 152,388 152,230 151,812 151,825 0.31%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.07% 6.88% 10.48% 14.64% 12.74% 10.52% 18.58% -
ROE 4.96% 2.64% 4.23% 5.55% 6.79% 3.77% 7.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 180.09 114.98 140.89 126.72 167.93 126.95 142.13 17.11%
EPS 18.14 7.91 14.77 18.55 21.39 13.35 26.41 -22.17%
DPS 0.00 65.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 3.66 3.00 3.49 3.34 3.15 3.54 3.40 5.03%
Adjusted Per Share Value based on latest NOSH - 152,388
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 89.86 57.29 70.28 63.16 83.61 63.04 70.58 17.48%
EPS 9.05 3.94 7.37 9.25 10.65 6.63 13.11 -21.90%
DPS 0.00 32.38 0.00 3.59 0.00 0.00 0.00 -
NAPS 1.8262 1.4947 1.741 1.6647 1.5684 1.7577 1.6883 5.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.30 5.35 5.50 5.50 5.85 5.40 4.90 -
P/RPS 2.94 4.65 3.90 4.34 3.48 4.25 3.45 -10.12%
P/EPS 29.22 67.67 37.24 29.65 27.35 40.45 18.55 35.41%
EY 3.42 1.48 2.69 3.37 3.66 2.47 5.39 -26.18%
DY 0.00 12.15 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 1.45 1.78 1.58 1.65 1.86 1.53 1.44 0.46%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 20/02/03 18/11/02 22/08/02 28/05/02 20/02/02 21/11/01 -
Price 5.35 5.35 5.65 5.65 5.60 6.00 5.10 -
P/RPS 2.97 4.65 4.01 4.46 3.33 4.73 3.59 -11.88%
P/EPS 29.49 67.67 38.25 30.46 26.18 44.94 19.31 32.64%
EY 3.39 1.48 2.61 3.28 3.82 2.23 5.18 -24.64%
DY 0.00 12.15 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 1.46 1.78 1.62 1.69 1.78 1.69 1.50 -1.78%

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