[CARLSBG] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 129.77%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 173,606 234,409 193,261 274,733 175,151 214,888 193,101 -6.83%
PBT 15,206 35,217 19,479 36,773 23,593 29,628 30,499 -37.04%
Tax -5,740 -10,208 -472 -9,100 -11,549 -7,100 -2,231 87.43%
NP 9,466 25,009 19,007 27,673 12,044 22,528 28,268 -51.68%
-
NP to SH 9,466 25,009 19,007 27,673 12,044 22,528 28,268 -51.68%
-
Tax Rate 37.75% 28.99% 2.42% 24.75% 48.95% 23.96% 7.31% -
Total Cost 164,140 209,400 174,254 247,060 163,107 192,360 164,833 -0.27%
-
Net Worth 512,295 511,790 485,480 558,341 456,993 532,313 508,976 0.43%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 99,400 - 15,266 - 99,015 - 10,971 332.86%
Div Payout % 1,050.08% - 80.32% - 822.11% - 38.81% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 512,295 511,790 485,480 558,341 456,993 532,313 508,976 0.43%
NOSH 152,924 152,773 152,666 152,552 152,331 152,525 152,388 0.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.45% 10.67% 9.83% 10.07% 6.88% 10.48% 14.64% -
ROE 1.85% 4.89% 3.92% 4.96% 2.64% 4.23% 5.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.52 153.44 126.59 180.09 114.98 140.89 126.72 -7.05%
EPS 6.19 16.37 12.45 18.14 7.91 14.77 18.55 -51.79%
DPS 65.00 0.00 10.00 0.00 65.00 0.00 7.20 331.83%
NAPS 3.35 3.35 3.18 3.66 3.00 3.49 3.34 0.19%
Adjusted Per Share Value based on latest NOSH - 152,552
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.78 76.67 63.21 89.86 57.29 70.28 63.16 -6.83%
EPS 3.10 8.18 6.22 9.05 3.94 7.37 9.25 -51.65%
DPS 32.51 0.00 4.99 0.00 32.38 0.00 3.59 332.71%
NAPS 1.6755 1.6739 1.5878 1.8262 1.4947 1.741 1.6647 0.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.50 5.35 5.40 5.30 5.35 5.50 5.50 -
P/RPS 4.84 3.49 4.27 2.94 4.65 3.90 4.34 7.51%
P/EPS 88.85 32.68 43.37 29.22 67.67 37.24 29.65 107.43%
EY 1.13 3.06 2.31 3.42 1.48 2.69 3.37 -51.63%
DY 11.82 0.00 1.85 0.00 12.15 0.00 1.31 331.67%
P/NAPS 1.64 1.60 1.70 1.45 1.78 1.58 1.65 -0.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 17/11/03 20/08/03 21/05/03 20/02/03 18/11/02 22/08/02 -
Price 5.50 5.30 5.60 5.35 5.35 5.65 5.65 -
P/RPS 4.84 3.45 4.42 2.97 4.65 4.01 4.46 5.58%
P/EPS 88.85 32.38 44.98 29.49 67.67 38.25 30.46 103.75%
EY 1.13 3.09 2.22 3.39 1.48 2.61 3.28 -50.76%
DY 11.82 0.00 1.79 0.00 12.15 0.00 1.27 340.66%
P/NAPS 1.64 1.58 1.76 1.46 1.78 1.62 1.69 -1.97%

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