[CARLSBG] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- 14.51%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 984,807 876,009 838,783 841,113 851,984 771,412 -0.25%
PBT 113,330 106,675 126,730 161,670 152,208 137,935 0.20%
Tax -24,616 -25,520 -31,328 -35,700 -42,200 0 -100.00%
NP 88,714 81,155 95,402 125,970 110,008 137,935 0.46%
-
NP to SH 88,714 81,155 95,402 125,970 110,008 137,935 0.46%
-
Tax Rate 21.72% 23.92% 24.72% 22.08% 27.73% 0.00% -
Total Cost 896,093 794,854 743,381 715,143 741,976 633,477 -0.36%
-
Net Worth 499,904 511,513 529,966 537,463 423,633 396,705 -0.24%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 152,876 114,517 114,216 - 81,993 109,436 -0.35%
Div Payout % 172.32% 141.11% 119.72% - 74.53% 79.34% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 499,904 511,513 529,966 537,463 423,633 396,705 -0.24%
NOSH 152,876 152,690 152,289 151,825 151,839 151,994 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.01% 9.26% 11.37% 14.98% 12.91% 17.88% -
ROE 17.75% 15.87% 18.00% 23.44% 25.97% 34.77% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 644.19 573.72 550.78 554.00 561.11 507.53 -0.25%
EPS 58.03 53.15 62.64 82.97 72.45 90.75 0.47%
DPS 100.00 75.00 75.00 0.00 54.00 72.00 -0.34%
NAPS 3.27 3.35 3.48 3.54 2.79 2.61 -0.23%
Adjusted Per Share Value based on latest NOSH - 151,812
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 322.10 286.51 274.34 275.10 278.66 252.30 -0.25%
EPS 29.02 26.54 31.20 41.20 35.98 45.11 0.46%
DPS 50.00 37.45 37.36 0.00 26.82 35.79 -0.35%
NAPS 1.635 1.673 1.7333 1.7579 1.3856 1.2975 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.30 5.50 5.35 5.40 5.50 0.00 -
P/RPS 0.82 0.96 0.97 0.97 0.98 0.00 -100.00%
P/EPS 9.13 10.35 8.54 6.51 7.59 0.00 -100.00%
EY 10.95 9.66 11.71 15.36 13.17 0.00 -100.00%
DY 18.87 13.64 14.02 0.00 9.82 0.00 -100.00%
P/NAPS 1.62 1.64 1.54 1.53 1.97 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/05 18/02/04 20/02/03 20/02/02 10/04/01 24/02/00 -
Price 5.35 5.50 5.35 6.00 5.20 7.00 -
P/RPS 0.83 0.96 0.97 1.08 0.93 1.38 0.53%
P/EPS 9.22 10.35 8.54 7.23 7.18 7.71 -0.18%
EY 10.85 9.66 11.71 13.83 13.93 12.96 0.18%
DY 18.69 13.64 14.02 0.00 10.38 10.29 -0.62%
P/NAPS 1.64 1.64 1.54 1.69 1.86 2.68 0.51%

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