[CARLSBG] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
10-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -0.59%
YoY- 58.62%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 873,708 866,345 849,388 851,984 830,123 820,975 636,378 23.50%
PBT 174,126 170,874 155,766 152,208 141,057 132,695 111,378 34.66%
Tax -41,500 -42,100 -40,600 -42,200 -30,400 -16,500 -11,500 135.08%
NP 132,626 128,774 115,166 110,008 110,657 116,195 99,878 20.78%
-
NP to SH 132,626 128,774 115,166 110,008 110,657 116,195 99,878 20.78%
-
Tax Rate 23.83% 24.64% 26.06% 27.73% 21.55% 12.43% 10.33% -
Total Cost 741,082 737,571 734,222 741,976 719,466 704,780 536,500 24.00%
-
Net Worth 516,205 476,735 458,538 423,661 469,195 431,072 426,714 13.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 81,997 10,931 10,928 10,928 109,421 109,421 98,493 -11.49%
Div Payout % 61.83% 8.49% 9.49% 9.93% 98.88% 94.17% 98.61% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 516,205 476,735 458,538 423,661 469,195 431,072 426,714 13.52%
NOSH 151,825 151,826 151,834 151,849 151,843 151,786 151,855 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 15.18% 14.86% 13.56% 12.91% 13.33% 14.15% 15.69% -
ROE 25.69% 27.01% 25.12% 25.97% 23.58% 26.95% 23.41% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 575.47 570.62 559.42 561.07 546.70 540.88 419.07 23.52%
EPS 87.35 84.82 75.85 72.45 72.88 76.55 65.77 20.80%
DPS 54.00 7.20 7.20 7.20 72.00 72.00 64.86 -11.48%
NAPS 3.40 3.14 3.02 2.79 3.09 2.84 2.81 13.53%
Adjusted Per Share Value based on latest NOSH - 151,849
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 285.76 283.35 277.81 278.66 271.51 268.51 208.14 23.50%
EPS 43.38 42.12 37.67 35.98 36.19 38.00 32.67 20.78%
DPS 26.82 3.58 3.57 3.57 35.79 35.79 32.21 -11.48%
NAPS 1.6883 1.5592 1.4997 1.3857 1.5346 1.4099 1.3956 13.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.90 4.53 5.35 5.50 5.70 6.35 7.35 -
P/RPS 0.85 0.79 0.96 0.98 1.04 1.17 1.75 -38.18%
P/EPS 5.61 5.34 7.05 7.59 7.82 8.30 11.18 -36.82%
EY 17.83 18.72 14.18 13.17 12.79 12.06 8.95 58.25%
DY 11.02 1.59 1.35 1.31 12.63 11.34 8.82 15.98%
P/NAPS 1.44 1.44 1.77 1.97 1.84 2.24 2.62 -32.87%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 29/08/01 24/05/01 10/04/01 24/11/00 18/08/00 - -
Price 5.10 5.25 4.80 5.20 5.15 6.75 0.00 -
P/RPS 0.89 0.92 0.86 0.93 0.94 1.25 0.00 -
P/EPS 5.84 6.19 6.33 7.18 7.07 8.82 0.00 -
EY 17.13 16.16 15.80 13.93 14.15 11.34 0.00 -
DY 10.59 1.37 1.50 1.38 13.98 10.67 0.00 -
P/NAPS 1.50 1.67 1.59 1.86 1.67 2.38 0.00 -

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