[CARLSBG] YoY Annualized Quarter Result on 30-Sep-1999 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
26-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 7.28%
YoY- 22.97%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 884,842 864,512 835,546 827,438 776,888 -0.13%
PBT 137,516 180,537 151,313 147,150 162,594 0.17%
Tax -26,372 -39,600 -40,533 0 -42,933 0.50%
NP 111,144 140,937 110,780 147,150 119,661 0.07%
-
NP to SH 111,144 140,937 110,780 147,150 119,661 0.07%
-
Tax Rate 19.18% 21.93% 26.79% 0.00% 26.41% -
Total Cost 773,698 723,574 724,766 680,288 657,226 -0.16%
-
Net Worth 532,234 516,216 469,175 467,562 0 -100.00%
Dividend
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 138,269 14,575 14,576 - - -100.00%
Div Payout % 124.41% 10.34% 13.16% - - -
Equity
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 532,234 516,216 469,175 467,562 0 -100.00%
NOSH 152,502 151,828 151,836 151,806 151,854 -0.00%
Ratio Analysis
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 12.56% 16.30% 13.26% 17.78% 15.40% -
ROE 20.88% 27.30% 23.61% 31.47% 0.00% -
Per Share
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 580.21 569.40 550.29 545.06 511.60 -0.13%
EPS 72.88 92.83 72.96 96.93 78.80 0.08%
DPS 90.67 9.60 9.60 0.00 0.00 -100.00%
NAPS 3.49 3.40 3.09 3.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,938
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 289.40 282.75 273.28 270.63 254.09 -0.13%
EPS 36.35 46.10 36.23 48.13 39.14 0.07%
DPS 45.22 4.77 4.77 0.00 0.00 -100.00%
NAPS 1.7408 1.6884 1.5345 1.5292 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/02 28/09/01 29/09/00 - - -
Price 5.50 4.90 5.70 0.00 0.00 -
P/RPS 0.95 0.86 1.04 0.00 0.00 -100.00%
P/EPS 7.55 5.28 7.81 0.00 0.00 -100.00%
EY 13.25 18.94 12.80 0.00 0.00 -100.00%
DY 16.48 1.96 1.68 0.00 0.00 -100.00%
P/NAPS 1.58 1.44 1.84 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 18/11/02 21/11/01 24/11/00 26/11/99 - -
Price 5.65 5.10 5.15 0.00 0.00 -
P/RPS 0.97 0.90 0.94 0.00 0.00 -100.00%
P/EPS 7.75 5.49 7.06 0.00 0.00 -100.00%
EY 12.90 18.20 14.17 0.00 0.00 -100.00%
DY 16.05 1.88 1.86 0.00 0.00 -100.00%
P/NAPS 1.62 1.50 1.67 0.00 0.00 -100.00%

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