[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -15.66%
YoY- -23.26%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 988,850 901,584 1,029,678 935,988 897,488 865,200 836,478 2.82%
PBT 144,662 105,788 123,802 112,504 147,018 164,012 126,680 2.23%
Tax -33,442 -19,146 -25,284 -19,144 -25,358 -32,800 -33,000 0.22%
NP 111,220 86,642 98,518 93,360 121,660 131,212 93,680 2.90%
-
NP to SH 111,220 86,642 98,518 93,360 121,660 131,212 93,680 2.90%
-
Tax Rate 23.12% 18.10% 20.42% 17.02% 17.25% 20.00% 26.05% -
Total Cost 877,630 814,942 931,160 842,628 775,828 733,988 742,798 2.81%
-
Net Worth 464,690 452,470 478,524 485,423 508,948 476,748 431,201 1.25%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 45,857 45,858 45,864 30,529 - 21,863 21,863 13.13%
Div Payout % 41.23% 52.93% 46.55% 32.70% - 16.66% 23.34% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 464,690 452,470 478,524 485,423 508,948 476,748 431,201 1.25%
NOSH 305,717 305,723 152,883 152,648 152,379 151,830 151,831 12.36%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.25% 9.61% 9.57% 9.97% 13.56% 15.17% 11.20% -
ROE 23.93% 19.15% 20.59% 19.23% 23.90% 27.52% 21.73% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 323.45 294.90 673.51 613.16 588.98 569.85 550.93 -8.48%
EPS 36.38 28.34 64.44 61.16 79.84 86.42 61.70 -8.42%
DPS 15.00 15.00 30.00 20.00 0.00 14.40 14.40 0.68%
NAPS 1.52 1.48 3.13 3.18 3.34 3.14 2.84 -9.88%
Adjusted Per Share Value based on latest NOSH - 152,666
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 323.42 294.88 336.77 306.13 293.54 282.98 273.58 2.82%
EPS 36.38 28.34 32.22 30.53 39.79 42.92 30.64 2.90%
DPS 15.00 15.00 15.00 9.99 0.00 7.15 7.15 13.13%
NAPS 1.5198 1.4799 1.5651 1.5877 1.6646 1.5593 1.4103 1.25%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 5.00 5.50 5.40 5.40 5.50 4.53 6.35 -
P/RPS 1.55 1.87 0.80 0.88 0.93 0.79 1.15 5.09%
P/EPS 13.74 19.41 8.38 8.83 6.89 5.24 10.29 4.93%
EY 7.28 5.15 11.93 11.33 14.52 19.08 9.72 -4.70%
DY 3.00 2.73 5.56 3.70 0.00 3.18 2.27 4.75%
P/NAPS 3.29 3.72 1.73 1.70 1.65 1.44 2.24 6.61%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 22/08/05 25/08/04 20/08/03 22/08/02 29/08/01 18/08/00 -
Price 5.00 5.35 5.15 5.60 5.65 5.25 6.75 -
P/RPS 1.55 1.81 0.76 0.91 0.96 0.92 1.23 3.92%
P/EPS 13.74 18.88 7.99 9.16 7.08 6.07 10.94 3.86%
EY 7.28 5.30 12.51 10.92 14.13 16.46 9.14 -3.71%
DY 3.00 2.80 5.83 3.57 0.00 2.74 2.13 5.87%
P/NAPS 3.29 3.61 1.65 1.76 1.69 1.67 2.38 5.54%

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