[CARLSBG] QoQ TTM 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- -4.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 866,345 849,388 851,984 830,123 820,975 636,378 402,736 -0.77%
PBT 170,874 155,766 152,208 141,057 132,695 111,378 69,355 -0.91%
Tax -42,100 -40,600 -42,200 -30,400 -16,500 -11,500 0 -100.00%
NP 128,774 115,166 110,008 110,657 116,195 99,878 69,355 -0.62%
-
NP to SH 128,774 115,166 110,008 110,657 116,195 99,878 69,355 -0.62%
-
Tax Rate 24.64% 26.06% 27.73% 21.55% 12.43% 10.33% 0.00% -
Total Cost 737,571 734,222 741,976 719,466 704,780 536,500 333,381 -0.80%
-
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 10,928 10,928 109,421 109,421 98,493 98,493 2.25%
Div Payout % 8.49% 9.49% 9.93% 98.88% 94.17% 98.61% 142.01% -
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 14.86% 13.56% 12.91% 13.33% 14.15% 15.69% 17.22% -
ROE 27.01% 25.12% 25.97% 23.58% 26.95% 23.41% 17.48% -
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 570.62 559.42 561.07 546.70 540.88 419.07 264.97 -0.77%
EPS 84.82 75.85 72.45 72.88 76.55 65.77 45.63 -0.62%
DPS 7.20 7.20 7.20 72.00 72.00 64.86 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 283.35 277.81 278.66 271.51 268.51 208.14 131.72 -0.77%
EPS 42.12 37.67 35.98 36.19 38.00 32.67 22.68 -0.62%
DPS 3.58 3.57 3.57 35.79 35.79 32.21 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 0.79 0.96 0.98 1.04 1.17 1.75 0.00 -100.00%
P/EPS 5.34 7.05 7.59 7.82 8.30 11.18 0.00 -100.00%
EY 18.72 14.18 13.17 12.79 12.06 8.95 0.00 -100.00%
DY 1.59 1.35 1.31 12.63 11.34 8.82 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 - - -
Price 5.25 4.80 5.20 5.15 6.75 0.00 0.00 -
P/RPS 0.92 0.86 0.93 0.94 1.25 0.00 0.00 -100.00%
P/EPS 6.19 6.33 7.18 7.07 8.82 0.00 0.00 -100.00%
EY 16.16 15.80 13.93 14.15 11.34 0.00 0.00 -100.00%
DY 1.37 1.50 1.38 13.98 10.67 0.00 0.00 -100.00%
P/NAPS 1.67 1.59 1.86 1.67 2.38 0.00 0.00 -100.00%

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