[CARLSBG] YoY Cumulative Quarter Result on 30-Jun-2000 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 53.46%
YoY- -31.7%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 467,994 448,744 432,600 418,239 421,306 -0.10%
PBT 56,252 73,509 82,006 63,340 68,580 0.20%
Tax -9,572 -12,679 -16,400 -16,500 0 -100.00%
NP 46,680 60,830 65,606 46,840 68,580 0.40%
-
NP to SH 46,680 60,830 65,606 46,840 68,580 0.40%
-
Tax Rate 17.02% 17.25% 20.00% 26.05% 0.00% -
Total Cost 421,314 387,914 366,994 371,399 352,726 -0.18%
-
Net Worth 485,423 508,948 476,748 431,201 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 15,264 - 10,931 10,931 - -100.00%
Div Payout % 32.70% - 16.66% 23.34% - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 485,423 508,948 476,748 431,201 0 -100.00%
NOSH 152,648 152,379 151,830 151,831 153,012 0.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.97% 13.56% 15.17% 11.20% 16.28% -
ROE 9.62% 11.95% 13.76% 10.86% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 306.58 294.49 284.92 275.46 275.34 -0.11%
EPS 30.58 39.92 43.21 30.85 44.82 0.39%
DPS 10.00 0.00 7.20 7.20 0.00 -100.00%
NAPS 3.18 3.34 3.14 2.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,786
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 153.07 146.77 141.49 136.79 137.80 -0.10%
EPS 15.27 19.90 21.46 15.32 22.43 0.40%
DPS 4.99 0.00 3.58 3.58 0.00 -100.00%
NAPS 1.5877 1.6646 1.5593 1.4103 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.40 5.50 4.53 6.35 0.00 -
P/RPS 1.76 1.87 1.59 2.31 0.00 -100.00%
P/EPS 17.66 13.78 10.48 20.58 0.00 -100.00%
EY 5.66 7.26 9.54 4.86 0.00 -100.00%
DY 1.85 0.00 1.59 1.13 0.00 -100.00%
P/NAPS 1.70 1.65 1.44 2.24 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 20/08/03 22/08/02 29/08/01 18/08/00 - -
Price 5.60 5.65 5.25 6.75 0.00 -
P/RPS 1.83 1.92 1.84 2.45 0.00 -100.00%
P/EPS 18.31 14.15 12.15 21.88 0.00 -100.00%
EY 5.46 7.07 8.23 4.57 0.00 -100.00%
DY 1.79 0.00 1.37 1.07 0.00 -100.00%
P/NAPS 1.76 1.69 1.67 2.38 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