[CARLSBG] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -2.48%
YoY- 6.67%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 939,742 901,014 857,873 865,710 849,388 636,378 8.10%
PBT 106,724 107,691 120,493 159,459 155,766 111,378 -0.84%
Tax -22,157 -26,214 -29,980 -36,608 -40,600 -11,500 14.00%
NP 84,567 81,477 90,513 122,851 115,166 99,878 -3.27%
-
NP to SH 84,567 81,477 90,513 122,851 115,166 99,878 -3.27%
-
Tax Rate 20.76% 24.34% 24.88% 22.96% 26.06% 10.33% -
Total Cost 855,175 819,537 767,360 742,859 734,222 536,500 9.76%
-
Net Worth 458,615 539,717 558,341 479,524 458,538 426,714 1.45%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 87,887 114,667 114,254 10,931 10,928 98,493 -2.25%
Div Payout % 103.93% 140.74% 126.23% 8.90% 9.49% 98.61% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 458,615 539,717 558,341 479,524 458,538 426,714 1.45%
NOSH 154,039 152,894 152,552 152,230 151,834 151,855 0.28%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.00% 9.04% 10.55% 14.19% 13.56% 15.69% -
ROE 18.44% 15.10% 16.21% 25.62% 25.12% 23.41% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 614.73 589.30 562.35 568.69 559.42 419.07 7.95%
EPS 55.32 53.29 59.33 80.70 75.85 65.77 -3.39%
DPS 57.50 75.00 75.00 7.20 7.20 64.86 -2.37%
NAPS 3.00 3.53 3.66 3.15 3.02 2.81 1.31%
Adjusted Per Share Value based on latest NOSH - 152,230
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 307.36 294.69 280.58 283.14 277.81 208.14 8.10%
EPS 27.66 26.65 29.60 40.18 37.67 32.67 -3.27%
DPS 28.75 37.50 37.37 3.58 3.57 32.21 -2.24%
NAPS 1.50 1.7652 1.8262 1.5684 1.4997 1.3956 1.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.70 5.85 5.30 5.85 5.35 7.35 -
P/RPS 0.93 0.99 0.94 1.03 0.96 1.75 -11.87%
P/EPS 10.30 10.98 8.93 7.25 7.05 11.18 -1.62%
EY 9.71 9.11 11.19 13.80 14.18 8.95 1.64%
DY 10.09 12.82 14.15 1.23 1.35 8.82 2.72%
P/NAPS 1.90 1.66 1.45 1.86 1.77 2.62 -6.22%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/05 19/05/04 21/05/03 28/05/02 24/05/01 - -
Price 11.00 5.20 5.35 5.60 4.80 0.00 -
P/RPS 1.79 0.88 0.95 0.98 0.86 0.00 -
P/EPS 19.88 9.76 9.02 6.94 6.33 0.00 -
EY 5.03 10.25 11.09 14.41 15.80 0.00 -
DY 5.23 14.42 14.02 1.29 1.50 0.00 -
P/NAPS 3.67 1.47 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