[CARLSBG] QoQ Cumulative 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- -77.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 851,984 626,660 418,239 233,642 771,412 620,579 421,306 -0.71%
PBT 152,208 113,485 63,340 42,023 137,935 110,363 68,580 -0.80%
Tax -42,200 -30,400 -16,500 -11,500 0 0 0 -100.00%
NP 110,008 83,085 46,840 30,523 137,935 110,363 68,580 -0.47%
-
NP to SH 110,008 83,085 46,840 30,523 137,935 110,363 68,580 -0.47%
-
Tax Rate 27.73% 26.79% 26.05% 27.37% 0.00% 0.00% 0.00% -
Total Cost 741,976 543,575 371,399 203,119 633,477 510,216 352,726 -0.75%
-
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 10,932 10,931 - 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% 17.71% 10.86% 7.15% 34.77% 23.60% 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 561.11 412.72 275.46 153.86 507.53 408.80 275.34 -0.71%
EPS 72.45 54.72 30.85 20.10 90.75 72.70 44.82 -0.48%
DPS 54.00 7.20 7.20 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 278.66 204.96 136.79 76.42 252.30 202.97 137.80 -0.71%
EPS 35.98 27.17 15.32 9.98 45.11 36.10 22.43 -0.47%
DPS 26.82 3.58 3.58 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 1.38 2.31 4.78 0.00 0.00 0.00 -100.00%
P/EPS 7.59 10.42 20.58 36.57 0.00 0.00 0.00 -100.00%
EY 13.17 9.60 4.86 2.73 0.00 0.00 0.00 -100.00%
DY 9.82 1.26 1.13 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 1.25 2.45 4.09 1.38 0.00 0.00 -100.00%
P/EPS 7.18 9.41 21.88 31.34 7.71 0.00 0.00 -100.00%
EY 13.93 10.63 4.57 3.19 12.96 0.00 0.00 -100.00%
DY 10.38 1.40 1.07 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