[CARLSBG] YoY TTM Result on 31-Mar-2000 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 44.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 857,873 865,710 849,388 636,378 10.46%
PBT 120,493 159,459 155,766 111,378 2.65%
Tax -29,980 -36,608 -40,600 -11,500 37.62%
NP 90,513 122,851 115,166 99,878 -3.22%
-
NP to SH 90,513 122,851 115,166 99,878 -3.22%
-
Tax Rate 24.88% 22.96% 26.06% 10.33% -
Total Cost 767,360 742,859 734,222 536,500 12.67%
-
Net Worth 558,341 479,524 458,538 426,714 9.37%
Dividend
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 114,254 10,931 10,928 98,493 5.07%
Div Payout % 126.23% 8.90% 9.49% 98.61% -
Equity
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 558,341 479,524 458,538 426,714 9.37%
NOSH 152,552 152,230 151,834 151,855 0.15%
Ratio Analysis
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.55% 14.19% 13.56% 15.69% -
ROE 16.21% 25.62% 25.12% 23.41% -
Per Share
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 562.35 568.69 559.42 419.07 10.29%
EPS 59.33 80.70 75.85 65.77 -3.37%
DPS 75.00 7.20 7.20 64.86 4.96%
NAPS 3.66 3.15 3.02 2.81 9.20%
Adjusted Per Share Value based on latest NOSH - 151,855
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 280.58 283.14 277.81 208.14 10.46%
EPS 29.60 40.18 37.67 32.67 -3.23%
DPS 37.37 3.58 3.57 32.21 5.07%
NAPS 1.8262 1.5684 1.4997 1.3956 9.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.30 5.85 5.35 7.35 -
P/RPS 0.94 1.03 0.96 1.75 -18.71%
P/EPS 8.93 7.25 7.05 11.18 -7.21%
EY 11.19 13.80 14.18 8.95 7.72%
DY 14.15 1.23 1.35 8.82 17.06%
P/NAPS 1.45 1.86 1.77 2.62 -17.89%
Price Multiplier on Announcement Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 21/05/03 28/05/02 24/05/01 - -
Price 5.35 5.60 4.80 0.00 -
P/RPS 0.95 0.98 0.86 0.00 -
P/EPS 9.02 6.94 6.33 0.00 -
EY 11.09 14.41 15.80 0.00 -
DY 14.02 1.29 1.50 0.00 -
P/NAPS 1.46 1.78 1.59 0.00 -

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