[CARLSBG] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 4.69%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 841,113 873,708 866,345 849,388 851,984 830,123 820,975 1.62%
PBT 162,030 174,126 170,874 155,766 152,208 141,057 132,695 14.20%
Tax -36,060 -41,500 -42,100 -40,600 -42,200 -30,400 -16,500 68.16%
NP 125,970 132,626 128,774 115,166 110,008 110,657 116,195 5.51%
-
NP to SH 125,970 132,626 128,774 115,166 110,008 110,657 116,195 5.51%
-
Tax Rate 22.26% 23.83% 24.64% 26.06% 27.73% 21.55% 12.43% -
Total Cost 715,143 741,082 737,571 734,222 741,976 719,466 704,780 0.97%
-
Net Worth 537,417 516,205 476,735 458,538 423,661 469,195 431,072 15.78%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 10,931 81,997 10,931 10,928 10,928 109,421 109,421 -78.37%
Div Payout % 8.68% 61.83% 8.49% 9.49% 9.93% 98.88% 94.17% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 537,417 516,205 476,735 458,538 423,661 469,195 431,072 15.78%
NOSH 151,812 151,825 151,826 151,834 151,849 151,843 151,786 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.98% 15.18% 14.86% 13.56% 12.91% 13.33% 14.15% -
ROE 23.44% 25.69% 27.01% 25.12% 25.97% 23.58% 26.95% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 554.05 575.47 570.62 559.42 561.07 546.70 540.88 1.61%
EPS 82.98 87.35 84.82 75.85 72.45 72.88 76.55 5.50%
DPS 7.20 54.00 7.20 7.20 7.20 72.00 72.00 -78.36%
NAPS 3.54 3.40 3.14 3.02 2.79 3.09 2.84 15.77%
Adjusted Per Share Value based on latest NOSH - 151,834
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 275.10 285.76 283.35 277.81 278.66 271.51 268.51 1.62%
EPS 41.20 43.38 42.12 37.67 35.98 36.19 38.00 5.52%
DPS 3.58 26.82 3.58 3.57 3.57 35.79 35.79 -78.36%
NAPS 1.7577 1.6883 1.5592 1.4997 1.3857 1.5346 1.4099 15.78%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 5.40 4.90 4.53 5.35 5.50 5.70 6.35 -
P/RPS 0.97 0.85 0.79 0.96 0.98 1.04 1.17 -11.71%
P/EPS 6.51 5.61 5.34 7.05 7.59 7.82 8.30 -14.91%
EY 15.37 17.83 18.72 14.18 13.17 12.79 12.06 17.49%
DY 1.33 11.02 1.59 1.35 1.31 12.63 11.34 -75.94%
P/NAPS 1.53 1.44 1.44 1.77 1.97 1.84 2.24 -22.38%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 21/11/01 29/08/01 24/05/01 10/04/01 24/11/00 18/08/00 -
Price 6.00 5.10 5.25 4.80 5.20 5.15 6.75 -
P/RPS 1.08 0.89 0.92 0.86 0.93 0.94 1.25 -9.26%
P/EPS 7.23 5.84 6.19 6.33 7.18 7.07 8.82 -12.37%
EY 13.83 17.13 16.16 15.80 13.93 14.15 11.34 14.10%
DY 1.20 10.59 1.37 1.50 1.38 13.98 10.67 -76.60%
P/NAPS 1.69 1.50 1.67 1.59 1.86 1.67 2.38 -20.35%

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