[CARLSBG] QoQ 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- 32.53%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 192,729 215,784 201,554 231,046 225,324 208,421 184,597 2.90%
PBT 26,267 53,397 36,425 45,581 38,723 50,145 21,317 14.89%
Tax -6,000 -13,300 -6,500 -9,900 -11,800 -13,900 -5,000 12.88%
NP 20,267 40,097 29,925 35,681 26,923 36,245 16,317 15.50%
-
NP to SH 20,267 40,097 29,925 35,681 26,923 36,245 16,317 15.50%
-
Tax Rate 22.84% 24.91% 17.84% 21.72% 30.47% 27.72% 23.46% -
Total Cost 172,462 175,687 171,629 195,365 198,401 172,176 168,280 1.64%
-
Net Worth 537,417 516,205 476,735 458,538 423,661 469,195 431,072 15.78%
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 - 71,065 - 10,928 -
Div Payout % - - 36.53% - 263.96% - 66.98% -
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 537,417 516,205 476,735 458,538 423,661 469,195 431,072 15.78%
NOSH 151,812 151,825 151,826 151,834 151,849 151,843 151,786 0.01%
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 10.52% 18.58% 14.85% 15.44% 11.95% 17.39% 8.84% -
ROE 3.77% 7.77% 6.28% 7.78% 6.35% 7.72% 3.79% -
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 126.95 142.13 132.75 152.17 148.39 137.26 121.62 2.89%
EPS 13.35 26.41 19.71 23.50 17.73 23.87 10.75 15.48%
DPS 0.00 0.00 7.20 0.00 46.80 0.00 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 63.04 70.58 65.92 75.57 73.70 68.17 60.38 2.90%
EPS 6.63 13.11 9.79 11.67 8.81 11.85 5.34 15.47%
DPS 0.00 0.00 3.58 0.00 23.24 0.00 3.57 -
NAPS 1.7577 1.6883 1.5592 1.4997 1.3857 1.5346 1.4099 15.78%
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 4.25 3.45 3.41 3.52 3.71 4.15 5.22 -12.77%
P/EPS 40.45 18.55 22.98 22.77 31.02 23.88 59.07 -22.25%
EY 2.47 5.39 4.35 4.39 3.22 4.19 1.69 28.69%
DY 0.00 0.00 1.59 0.00 8.51 0.00 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 4.73 3.59 3.95 3.15 3.50 3.75 5.55 -10.08%
P/EPS 44.94 19.31 26.64 20.43 29.33 21.58 62.79 -19.93%
EY 2.23 5.18 3.75 4.90 3.41 4.63 1.59 25.21%
DY 0.00 0.00 1.37 0.00 9.00 0.00 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