[CARLSBG] QoQ 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- 60.67%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 175,151 214,888 193,101 255,643 192,729 215,784 201,554 -8.91%
PBT 23,593 29,628 30,499 43,010 26,267 53,397 36,425 -25.07%
Tax -11,549 -7,100 -2,231 -10,448 -6,000 -13,300 -6,500 46.54%
NP 12,044 22,528 28,268 32,562 20,267 40,097 29,925 -45.39%
-
NP to SH 12,044 22,528 28,268 32,562 20,267 40,097 29,925 -45.39%
-
Tax Rate 48.95% 23.96% 7.31% 24.29% 22.84% 24.91% 17.84% -
Total Cost 163,107 192,360 164,833 223,081 172,462 175,687 171,629 -3.32%
-
Net Worth 456,993 532,313 508,976 479,524 537,417 516,205 476,735 -2.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 99,015 - 10,971 - - - 10,931 332.79%
Div Payout % 822.11% - 38.81% - - - 36.53% -
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 456,993 532,313 508,976 479,524 537,417 516,205 476,735 -2.77%
NOSH 152,331 152,525 152,388 152,230 151,812 151,825 151,826 0.22%
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 6.88% 10.48% 14.64% 12.74% 10.52% 18.58% 14.85% -
ROE 2.64% 4.23% 5.55% 6.79% 3.77% 7.77% 6.28% -
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 114.98 140.89 126.72 167.93 126.95 142.13 132.75 -9.11%
EPS 7.91 14.77 18.55 21.39 13.35 26.41 19.71 -45.50%
DPS 65.00 0.00 7.20 0.00 0.00 0.00 7.20 331.83%
NAPS 3.00 3.49 3.34 3.15 3.54 3.40 3.14 -2.98%
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 57.29 70.29 63.16 83.62 63.04 70.58 65.92 -8.90%
EPS 3.94 7.37 9.25 10.65 6.63 13.11 9.79 -45.39%
DPS 32.39 0.00 3.59 0.00 0.00 0.00 3.58 332.45%
NAPS 1.4947 1.7411 1.6647 1.5684 1.7578 1.6884 1.5593 -2.77%
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 4.65 3.90 4.34 3.48 4.25 3.45 3.41 22.90%
P/EPS 67.67 37.24 29.65 27.35 40.45 18.55 22.98 105.04%
EY 1.48 2.69 3.37 3.66 2.47 5.39 4.35 -51.16%
DY 12.15 0.00 1.31 0.00 0.00 0.00 1.59 286.52%
P/NAPS 1.78 1.58 1.65 1.86 1.53 1.44 1.44 15.13%
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 4.65 4.01 4.46 3.33 4.73 3.59 3.95 11.45%
P/EPS 67.67 38.25 30.46 26.18 44.94 19.31 26.64 85.85%
EY 1.48 2.61 3.28 3.82 2.23 5.18 3.75 -46.10%
DY 12.15 0.00 1.27 0.00 0.00 0.00 1.37 326.75%
P/NAPS 1.78 1.62 1.69 1.78 1.69 1.50 1.67 4.33%

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