[CARLSBG] QoQ Annualized Quarter Result on 31-Dec-1999 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- -6.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Revenue 835,546 836,478 934,568 771,412 827,438 842,612 776,888 -0.07%
PBT 151,313 126,680 168,092 137,935 147,150 137,160 162,594 0.07%
Tax -40,533 -33,000 -46,000 0 0 0 -42,933 0.05%
NP 110,780 93,680 122,092 137,935 147,150 137,160 119,661 0.07%
-
NP to SH 110,780 93,680 122,092 137,935 147,150 137,160 119,661 0.07%
-
Tax Rate 26.79% 26.05% 27.37% 0.00% 0.00% 0.00% 26.41% -
Total Cost 724,766 742,798 812,476 633,477 680,288 705,452 657,226 -0.09%
-
Net Worth 469,175 431,201 426,714 396,705 467,562 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Div 14,576 21,863 - 109,436 - - - -100.00%
Div Payout % 13.16% 23.34% - 79.34% - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Net Worth 469,175 431,201 426,714 396,705 467,562 0 0 -100.00%
NOSH 151,836 151,831 151,855 151,994 151,806 153,012 151,854 0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
NP Margin 13.26% 11.20% 13.06% 17.88% 17.78% 16.28% 15.40% -
ROE 23.61% 21.73% 28.61% 34.77% 31.47% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
RPS 550.29 550.93 615.43 507.53 545.06 550.68 511.60 -0.07%
EPS 72.96 61.70 80.40 90.75 96.93 89.64 78.80 0.07%
DPS 9.60 14.40 0.00 72.00 0.00 0.00 0.00 -100.00%
NAPS 3.09 2.84 2.81 2.61 3.08 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,995
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
RPS 273.28 273.58 305.67 252.30 270.63 275.59 254.09 -0.07%
EPS 36.23 30.64 39.93 45.11 48.13 44.86 39.14 0.07%
DPS 4.77 7.15 0.00 35.79 0.00 0.00 0.00 -100.00%
NAPS 1.5345 1.4103 1.3956 1.2975 1.5292 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 5.70 6.35 7.35 0.00 0.00 0.00 0.00 -
P/RPS 1.04 1.15 1.19 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.81 10.29 9.14 0.00 0.00 0.00 0.00 -100.00%
EY 12.80 9.72 10.94 0.00 0.00 0.00 0.00 -100.00%
DY 1.68 2.27 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.84 2.24 2.62 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 30/09/98 CAGR
Date 24/11/00 18/08/00 25/05/00 24/02/00 26/11/99 - - -
Price 5.15 6.75 6.30 7.00 0.00 0.00 0.00 -
P/RPS 0.94 1.23 1.02 1.38 0.00 0.00 0.00 -100.00%
P/EPS 7.06 10.94 7.84 7.71 0.00 0.00 0.00 -100.00%
EY 14.17 9.14 12.76 12.96 0.00 0.00 0.00 -100.00%
DY 1.86 2.13 0.00 10.29 0.00 0.00 0.00 -100.00%
P/NAPS 1.67 2.38 2.24 2.68 0.00 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