[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 19.17%
YoY- 14.51%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 663,632 448,744 255,643 841,113 648,384 432,600 231,046 101.93%
PBT 103,137 73,509 43,010 161,670 135,403 82,006 45,581 72.26%
Tax -19,779 -12,679 -10,448 -35,700 -29,700 -16,400 -9,900 58.56%
NP 83,358 60,830 32,562 125,970 105,703 65,606 35,681 75.97%
-
NP to SH 83,358 60,830 32,562 125,970 105,703 65,606 35,681 75.97%
-
Tax Rate 19.18% 17.25% 24.29% 22.08% 21.93% 20.00% 21.72% -
Total Cost 580,274 387,914 223,081 715,143 542,681 366,994 195,365 106.49%
-
Net Worth 532,234 508,948 479,524 537,463 516,216 476,748 458,538 10.43%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 103,701 - - - 10,931 10,931 - -
Div Payout % 124.41% - - - 10.34% 16.66% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 532,234 508,948 479,524 537,463 516,216 476,748 458,538 10.43%
NOSH 152,502 152,379 152,230 151,825 151,828 151,830 151,834 0.29%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.56% 13.56% 12.74% 14.98% 16.30% 15.17% 15.44% -
ROE 15.66% 11.95% 6.79% 23.44% 20.48% 13.76% 7.78% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 435.16 294.49 167.93 554.00 427.05 284.92 152.17 101.34%
EPS 54.66 39.92 21.39 82.97 69.62 43.21 23.50 75.46%
DPS 68.00 0.00 0.00 0.00 7.20 7.20 0.00 -
NAPS 3.49 3.34 3.15 3.54 3.40 3.14 3.02 10.11%
Adjusted Per Share Value based on latest NOSH - 151,812
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 217.05 146.77 83.61 275.10 212.06 141.49 75.57 101.92%
EPS 27.26 19.90 10.65 41.20 34.57 21.46 11.67 75.95%
DPS 33.92 0.00 0.00 0.00 3.58 3.58 0.00 -
NAPS 1.7408 1.6646 1.5684 1.7579 1.6884 1.5593 1.4997 10.43%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.50 5.50 5.85 5.40 4.90 4.53 5.35 -
P/RPS 1.26 1.87 3.48 0.97 1.15 1.59 3.52 -49.55%
P/EPS 10.06 13.78 27.35 6.51 7.04 10.48 22.77 -41.96%
EY 9.94 7.26 3.66 15.36 14.21 9.54 4.39 72.34%
DY 12.36 0.00 0.00 0.00 1.47 1.59 0.00 -
P/NAPS 1.58 1.65 1.86 1.53 1.44 1.44 1.77 -7.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 22/08/02 28/05/02 20/02/02 21/11/01 29/08/01 24/05/01 -
Price 5.65 5.65 5.60 6.00 5.10 5.25 4.80 -
P/RPS 1.30 1.92 3.33 1.08 1.19 1.84 3.15 -44.53%
P/EPS 10.34 14.15 26.18 7.23 7.33 12.15 20.43 -36.46%
EY 9.67 7.07 3.82 13.83 13.65 8.23 4.90 57.26%
DY 12.04 0.00 0.00 0.00 1.41 1.37 0.00 -
P/NAPS 1.62 1.69 1.78 1.69 1.50 1.67 1.59 1.25%

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