[CARLSBG] QoQ Quarter Result on 30-Sep-2000 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 122.13%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 201,554 231,046 225,324 208,421 184,597 233,642 203,463 0.00%
PBT 36,425 45,581 38,723 50,145 21,317 42,023 27,572 -0.28%
Tax -6,500 -9,900 -11,800 -13,900 -5,000 -11,500 0 -100.00%
NP 29,925 35,681 26,923 36,245 16,317 30,523 27,572 -0.08%
-
NP to SH 29,925 35,681 26,923 36,245 16,317 30,523 27,572 -0.08%
-
Tax Rate 17.84% 21.72% 30.47% 27.72% 23.46% 27.37% 0.00% -
Total Cost 171,629 195,365 198,401 172,176 168,280 203,119 175,891 0.02%
-
Net Worth 476,735 458,538 423,661 469,195 431,072 426,714 396,708 -0.18%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 10,931 - 71,065 - 10,928 - 98,493 2.25%
Div Payout % 36.53% - 263.96% - 66.98% - 357.22% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 476,735 458,538 423,661 469,195 431,072 426,714 396,708 -0.18%
NOSH 151,826 151,834 151,849 151,843 151,786 151,855 151,995 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 14.85% 15.44% 11.95% 17.39% 8.84% 13.06% 13.55% -
ROE 6.28% 7.78% 6.35% 7.72% 3.79% 7.15% 6.95% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 132.75 152.17 148.39 137.26 121.62 153.86 133.86 0.00%
EPS 19.71 23.50 17.73 23.87 10.75 20.10 18.14 -0.08%
DPS 7.20 0.00 46.80 0.00 7.20 0.00 64.80 2.25%
NAPS 3.14 3.02 2.79 3.09 2.84 2.81 2.61 -0.18%
Adjusted Per Share Value based on latest NOSH - 151,843
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 65.92 75.57 73.70 68.17 60.38 76.42 66.55 0.00%
EPS 9.79 11.67 8.81 11.85 5.34 9.98 9.02 -0.08%
DPS 3.58 0.00 23.24 0.00 3.57 0.00 32.21 2.25%
NAPS 1.5592 1.4997 1.3857 1.5346 1.4099 1.3956 1.2975 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 4.53 5.35 5.50 5.70 6.35 7.35 0.00 -
P/RPS 3.41 3.52 3.71 4.15 5.22 4.78 0.00 -100.00%
P/EPS 22.98 22.77 31.02 23.88 59.07 36.57 0.00 -100.00%
EY 4.35 4.39 3.22 4.19 1.69 2.73 0.00 -100.00%
DY 1.59 0.00 8.51 0.00 1.13 0.00 0.00 -100.00%
P/NAPS 1.44 1.77 1.97 1.84 2.24 2.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 24/05/01 10/04/01 24/11/00 18/08/00 25/05/00 24/02/00 -
Price 5.25 4.80 5.20 5.15 6.75 6.30 7.00 -
P/RPS 3.95 3.15 3.50 3.75 5.55 4.09 5.23 0.28%
P/EPS 26.64 20.43 29.33 21.58 62.79 31.34 38.59 0.37%
EY 3.75 4.90 3.41 4.63 1.59 3.19 2.59 -0.37%
DY 1.37 0.00 9.00 0.00 1.07 0.00 9.26 1.95%
P/NAPS 1.67 1.59 1.86 1.67 2.38 2.24 2.68 0.48%

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