[CARLSBG] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
10-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -0.7%
YoY- -20.25%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 864,512 865,200 924,184 851,984 835,546 836,478 934,568 -5.05%
PBT 180,537 164,012 182,324 152,208 151,313 126,680 168,092 4.87%
Tax -39,600 -32,800 -39,600 -42,200 -40,533 -33,000 -46,000 -9.49%
NP 140,937 131,212 142,724 110,008 110,780 93,680 122,092 10.03%
-
NP to SH 140,937 131,212 142,724 110,008 110,780 93,680 122,092 10.03%
-
Tax Rate 21.93% 20.00% 21.72% 27.73% 26.79% 26.05% 27.37% -
Total Cost 723,574 733,988 781,460 741,976 724,766 742,798 812,476 -7.42%
-
Net Worth 516,216 476,748 458,538 423,633 469,175 431,201 426,714 13.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 14,575 21,863 - 81,993 14,576 21,863 - -
Div Payout % 10.34% 16.66% - 74.53% 13.16% 23.34% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 516,216 476,748 458,538 423,633 469,175 431,201 426,714 13.52%
NOSH 151,828 151,830 151,834 151,839 151,836 151,831 151,855 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 16.30% 15.17% 15.44% 12.91% 13.26% 11.20% 13.06% -
ROE 27.30% 27.52% 31.13% 25.97% 23.61% 21.73% 28.61% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 569.40 569.85 608.68 561.11 550.29 550.93 615.43 -5.04%
EPS 92.83 86.42 94.00 72.45 72.96 61.70 80.40 10.04%
DPS 9.60 14.40 0.00 54.00 9.60 14.40 0.00 -
NAPS 3.40 3.14 3.02 2.79 3.09 2.84 2.81 13.53%
Adjusted Per Share Value based on latest NOSH - 151,849
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 282.75 282.98 302.27 278.66 273.28 273.58 305.67 -5.05%
EPS 46.10 42.92 46.68 35.98 36.23 30.64 39.93 10.04%
DPS 4.77 7.15 0.00 26.82 4.77 7.15 0.00 -
NAPS 1.6884 1.5593 1.4997 1.3856 1.5345 1.4103 1.3956 13.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.90 4.53 5.35 5.50 5.70 6.35 7.35 -
P/RPS 0.86 0.79 0.88 0.98 1.04 1.15 1.19 -19.45%
P/EPS 5.28 5.24 5.69 7.59 7.81 10.29 9.14 -30.61%
EY 18.94 19.08 17.57 13.17 12.80 9.72 10.94 44.13%
DY 1.96 3.18 0.00 9.82 1.68 2.27 0.00 -
P/NAPS 1.44 1.44 1.77 1.97 1.84 2.24 2.62 -32.87%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 29/08/01 24/05/01 10/04/01 24/11/00 18/08/00 25/05/00 -
Price 5.10 5.25 4.80 5.20 5.15 6.75 6.30 -
P/RPS 0.90 0.92 0.79 0.93 0.94 1.23 1.02 -7.99%
P/EPS 5.49 6.07 5.11 7.18 7.06 10.94 7.84 -21.12%
EY 18.20 16.46 19.58 13.93 14.17 9.14 12.76 26.68%
DY 1.88 2.74 0.00 10.38 1.86 2.13 0.00 -
P/NAPS 1.50 1.67 1.59 1.86 1.67 2.38 2.24 -23.44%

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