[CARLSBG] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2.99%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 857,257 865,710 841,113 873,708 866,345 849,388 851,984 0.41%
PBT 153,533 159,459 162,030 174,126 170,874 155,766 152,208 0.58%
Tax -32,339 -36,608 -36,060 -41,500 -42,100 -40,600 -42,200 -16.29%
NP 121,194 122,851 125,970 132,626 128,774 115,166 110,008 6.68%
-
NP to SH 121,194 122,851 125,970 132,626 128,774 115,166 110,008 6.68%
-
Tax Rate 21.06% 22.96% 22.26% 23.83% 24.64% 26.06% 27.73% -
Total Cost 736,063 742,859 715,143 741,082 737,571 734,222 741,976 -0.53%
-
Net Worth 508,976 479,524 537,417 516,205 476,735 458,538 423,661 13.04%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 15,238 10,931 10,931 81,997 10,931 10,928 10,928 24.88%
Div Payout % 12.57% 8.90% 8.68% 61.83% 8.49% 9.49% 9.93% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 508,976 479,524 537,417 516,205 476,735 458,538 423,661 13.04%
NOSH 152,388 152,230 151,812 151,825 151,826 151,834 151,849 0.23%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.14% 14.19% 14.98% 15.18% 14.86% 13.56% 12.91% -
ROE 23.81% 25.62% 23.44% 25.69% 27.01% 25.12% 25.97% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 562.55 568.69 554.05 575.47 570.62 559.42 561.07 0.17%
EPS 79.53 80.70 82.98 87.35 84.82 75.85 72.45 6.43%
DPS 10.00 7.20 7.20 54.00 7.20 7.20 7.20 24.55%
NAPS 3.34 3.15 3.54 3.40 3.14 3.02 2.79 12.78%
Adjusted Per Share Value based on latest NOSH - 151,825
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 280.38 283.14 275.10 285.76 283.35 277.81 278.66 0.41%
EPS 39.64 40.18 41.20 43.38 42.12 37.67 35.98 6.69%
DPS 4.98 3.58 3.58 26.82 3.58 3.57 3.57 24.92%
NAPS 1.6647 1.5684 1.7577 1.6883 1.5592 1.4997 1.3857 13.04%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.50 5.85 5.40 4.90 4.53 5.35 5.50 -
P/RPS 0.98 1.03 0.97 0.85 0.79 0.96 0.98 0.00%
P/EPS 6.92 7.25 6.51 5.61 5.34 7.05 7.59 -5.99%
EY 14.46 13.80 15.37 17.83 18.72 14.18 13.17 6.44%
DY 1.82 1.23 1.33 11.02 1.59 1.35 1.31 24.58%
P/NAPS 1.65 1.86 1.53 1.44 1.44 1.77 1.97 -11.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 28/05/02 20/02/02 21/11/01 29/08/01 24/05/01 10/04/01 -
Price 5.65 5.60 6.00 5.10 5.25 4.80 5.20 -
P/RPS 1.00 0.98 1.08 0.89 0.92 0.86 0.93 4.97%
P/EPS 7.10 6.94 7.23 5.84 6.19 6.33 7.18 -0.74%
EY 14.08 14.41 13.83 17.13 16.16 15.80 13.93 0.71%
DY 1.77 1.29 1.20 10.59 1.37 1.50 1.38 18.10%
P/NAPS 1.69 1.78 1.69 1.50 1.67 1.59 1.86 -6.20%

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