[CARLSBG] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 14.45%
YoY- -24.27%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 867,230 984,807 876,009 838,783 841,113 851,984 771,412 -0.12%
PBT 112,380 113,330 106,675 126,730 161,670 152,208 137,935 0.21%
Tax -23,704 -24,616 -25,520 -31,328 -35,700 -42,200 0 -100.00%
NP 88,676 88,714 81,155 95,402 125,970 110,008 137,935 0.47%
-
NP to SH 88,676 88,714 81,155 95,402 125,970 110,008 137,935 0.47%
-
Tax Rate 21.09% 21.72% 23.92% 24.72% 22.08% 27.73% 0.00% -
Total Cost 778,554 896,093 794,854 743,381 715,143 741,976 633,477 -0.21%
-
Net Worth 480,073 499,904 511,513 529,966 537,463 423,633 396,705 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 114,667 152,876 114,517 114,216 - 81,993 109,436 -0.04%
Div Payout % 129.31% 172.32% 141.11% 119.72% - 74.53% 79.34% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 480,073 499,904 511,513 529,966 537,463 423,633 396,705 -0.20%
NOSH 305,779 152,876 152,690 152,289 151,825 151,839 151,994 -0.74%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.23% 9.01% 9.26% 11.37% 14.98% 12.91% 17.88% -
ROE 18.47% 17.75% 15.87% 18.00% 23.44% 25.97% 34.77% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 283.61 644.19 573.72 550.78 554.00 561.11 507.53 0.62%
EPS 29.00 58.03 53.15 62.64 82.97 72.45 90.75 1.22%
DPS 37.50 100.00 75.00 75.00 0.00 54.00 72.00 0.69%
NAPS 1.57 3.27 3.35 3.48 3.54 2.79 2.61 0.54%
Adjusted Per Share Value based on latest NOSH - 152,331
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 283.64 322.10 286.51 274.34 275.10 278.66 252.30 -0.12%
EPS 29.00 29.02 26.54 31.20 41.20 35.98 45.11 0.47%
DPS 37.50 50.00 37.45 37.36 0.00 26.82 35.79 -0.04%
NAPS 1.5702 1.635 1.673 1.7333 1.7579 1.3856 1.2975 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 5.35 5.30 5.50 5.35 5.40 5.50 0.00 -
P/RPS 1.89 0.82 0.96 0.97 0.97 0.98 0.00 -100.00%
P/EPS 18.45 9.13 10.35 8.54 6.51 7.59 0.00 -100.00%
EY 5.42 10.95 9.66 11.71 15.36 13.17 0.00 -100.00%
DY 7.01 18.87 13.64 14.02 0.00 9.82 0.00 -100.00%
P/NAPS 3.41 1.62 1.64 1.54 1.53 1.97 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 18/02/04 20/02/03 20/02/02 10/04/01 24/02/00 -
Price 5.55 5.35 5.50 5.35 6.00 5.20 7.00 -
P/RPS 1.96 0.83 0.96 0.97 1.08 0.93 1.38 -0.37%
P/EPS 19.14 9.22 10.35 8.54 7.23 7.18 7.71 -0.96%
EY 5.23 10.85 9.66 11.71 13.83 13.93 12.96 0.96%
DY 6.76 18.69 13.64 14.02 0.00 10.38 10.29 0.44%
P/NAPS 3.54 1.64 1.64 1.54 1.69 1.86 2.68 -0.29%

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