[CARLSBG] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 77.38%
YoY- -24.72%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 432,600 231,046 851,984 626,660 418,239 233,642 771,412 0.58%
PBT 82,006 45,581 152,208 113,485 63,340 42,023 137,935 0.52%
Tax -16,400 -9,900 -42,200 -30,400 -16,500 -11,500 0 -100.00%
NP 65,606 35,681 110,008 83,085 46,840 30,523 137,935 0.75%
-
NP to SH 65,606 35,681 110,008 83,085 46,840 30,523 137,935 0.75%
-
Tax Rate 20.00% 21.72% 27.73% 26.79% 26.05% 27.37% 0.00% -
Total Cost 366,994 195,365 741,976 543,575 371,399 203,119 633,477 0.55%
-
Net Worth 476,748 458,538 423,633 469,175 431,201 426,714 396,705 -0.18%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 10,931 - 81,993 10,932 10,931 - 109,436 2.36%
Div Payout % 16.66% - 74.53% 13.16% 23.34% - 79.34% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 476,748 458,538 423,633 469,175 431,201 426,714 396,705 -0.18%
NOSH 151,830 151,834 151,839 151,836 151,831 151,855 151,994 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 15.17% 15.44% 12.91% 13.26% 11.20% 13.06% 17.88% -
ROE 13.76% 7.78% 25.97% 17.71% 10.86% 7.15% 34.77% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 284.92 152.17 561.11 412.72 275.46 153.86 507.53 0.58%
EPS 43.21 23.50 72.45 54.72 30.85 20.10 90.75 0.75%
DPS 7.20 0.00 54.00 7.20 7.20 0.00 72.00 2.36%
NAPS 3.14 3.02 2.79 3.09 2.84 2.81 2.61 -0.18%
Adjusted Per Share Value based on latest NOSH - 151,843
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 141.49 75.57 278.66 204.96 136.79 76.42 252.30 0.58%
EPS 21.46 11.67 35.98 27.17 15.32 9.98 45.11 0.75%
DPS 3.58 0.00 26.82 3.58 3.58 0.00 35.79 2.36%
NAPS 1.5593 1.4997 1.3856 1.5345 1.4103 1.3956 1.2975 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 4.53 5.35 5.50 5.70 6.35 7.35 0.00 -
P/RPS 1.59 3.52 0.98 1.38 2.31 4.78 0.00 -100.00%
P/EPS 10.48 22.77 7.59 10.42 20.58 36.57 0.00 -100.00%
EY 9.54 4.39 13.17 9.60 4.86 2.73 0.00 -100.00%
DY 1.59 0.00 9.82 1.26 1.13 0.00 0.00 -100.00%
P/NAPS 1.44 1.77 1.97 1.84 2.24 2.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 24/05/01 10/04/01 24/11/00 18/08/00 25/05/00 24/02/00 -
Price 5.25 4.80 5.20 5.15 6.75 6.30 7.00 -
P/RPS 1.84 3.15 0.93 1.25 2.45 4.09 1.38 -0.29%
P/EPS 12.15 20.43 7.18 9.41 21.88 31.34 7.71 -0.46%
EY 8.23 4.90 13.93 10.63 4.57 3.19 12.96 0.46%
DY 1.37 0.00 10.38 1.40 1.07 0.00 10.29 2.06%
P/NAPS 1.67 1.59 1.86 1.67 2.38 2.24 2.68 0.48%

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