[CARLSBG] QoQ Annualized Quarter 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- -11.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 851,984 835,546 836,478 934,568 771,412 827,438 842,612 -0.01%
PBT 152,208 151,313 126,680 168,092 137,935 147,150 137,160 -0.10%
Tax -42,200 -40,533 -33,000 -46,000 0 0 0 -100.00%
NP 110,008 110,780 93,680 122,092 137,935 147,150 137,160 0.22%
-
NP to SH 110,008 110,780 93,680 122,092 137,935 147,150 137,160 0.22%
-
Tax Rate 27.73% 26.79% 26.05% 27.37% 0.00% 0.00% 0.00% -
Total Cost 741,976 724,766 742,798 812,476 633,477 680,288 705,452 -0.05%
-
Net Worth 423,633 469,175 431,201 426,714 396,705 467,562 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 81,993 14,576 21,863 - 109,436 - - -100.00%
Div Payout % 74.53% 13.16% 23.34% - 79.34% - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 423,633 469,175 431,201 426,714 396,705 467,562 0 -100.00%
NOSH 151,839 151,836 151,831 151,855 151,994 151,806 153,012 0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 12.91% 13.26% 11.20% 13.06% 17.88% 17.78% 16.28% -
ROE 25.97% 23.61% 21.73% 28.61% 34.77% 31.47% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 561.11 550.29 550.93 615.43 507.53 545.06 550.68 -0.01%
EPS 72.45 72.96 61.70 80.40 90.75 96.93 89.64 0.21%
DPS 54.00 9.60 14.40 0.00 72.00 0.00 0.00 -100.00%
NAPS 2.79 3.09 2.84 2.81 2.61 3.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,855
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 278.66 273.28 273.58 305.67 252.30 270.63 275.59 -0.01%
EPS 35.98 36.23 30.64 39.93 45.11 48.13 44.86 0.22%
DPS 26.82 4.77 7.15 0.00 35.79 0.00 0.00 -100.00%
NAPS 1.3856 1.5345 1.4103 1.3956 1.2975 1.5292 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 5.50 5.70 6.35 7.35 0.00 0.00 0.00 -
P/RPS 0.98 1.04 1.15 1.19 0.00 0.00 0.00 -100.00%
P/EPS 7.59 7.81 10.29 9.14 0.00 0.00 0.00 -100.00%
EY 13.17 12.80 9.72 10.94 0.00 0.00 0.00 -100.00%
DY 9.82 1.68 2.27 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.97 1.84 2.24 2.62 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 10/04/01 24/11/00 18/08/00 25/05/00 24/02/00 26/11/99 - -
Price 5.20 5.15 6.75 6.30 7.00 0.00 0.00 -
P/RPS 0.93 0.94 1.23 1.02 1.38 0.00 0.00 -100.00%
P/EPS 7.18 7.06 10.94 7.84 7.71 0.00 0.00 -100.00%
EY 13.93 14.17 9.14 12.76 12.96 0.00 0.00 -100.00%
DY 10.38 1.86 2.13 0.00 10.29 0.00 0.00 -100.00%
P/NAPS 1.86 1.67 2.38 2.24 2.68 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