[CARLSBG] QoQ Quarter Result on 30-Jun-2001 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -16.13%
YoY- 83.4%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 255,643 192,729 215,784 201,554 231,046 225,324 208,421 14.59%
PBT 43,010 26,267 53,397 36,425 45,581 38,723 50,145 -9.73%
Tax -10,448 -6,000 -13,300 -6,500 -9,900 -11,800 -13,900 -17.34%
NP 32,562 20,267 40,097 29,925 35,681 26,923 36,245 -6.90%
-
NP to SH 32,562 20,267 40,097 29,925 35,681 26,923 36,245 -6.90%
-
Tax Rate 24.29% 22.84% 24.91% 17.84% 21.72% 30.47% 27.72% -
Total Cost 223,081 172,462 175,687 171,629 195,365 198,401 172,176 18.86%
-
Net Worth 479,524 537,417 516,205 476,735 458,538 423,661 469,195 1.46%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - 10,931 - 71,065 - -
Div Payout % - - - 36.53% - 263.96% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 479,524 537,417 516,205 476,735 458,538 423,661 469,195 1.46%
NOSH 152,230 151,812 151,825 151,826 151,834 151,849 151,843 0.16%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 12.74% 10.52% 18.58% 14.85% 15.44% 11.95% 17.39% -
ROE 6.79% 3.77% 7.77% 6.28% 7.78% 6.35% 7.72% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 167.93 126.95 142.13 132.75 152.17 148.39 137.26 14.40%
EPS 21.39 13.35 26.41 19.71 23.50 17.73 23.87 -7.05%
DPS 0.00 0.00 0.00 7.20 0.00 46.80 0.00 -
NAPS 3.15 3.54 3.40 3.14 3.02 2.79 3.09 1.29%
Adjusted Per Share Value based on latest NOSH - 151,826
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 83.61 63.04 70.58 65.92 75.57 73.70 68.17 14.59%
EPS 10.65 6.63 13.11 9.79 11.67 8.81 11.85 -6.87%
DPS 0.00 0.00 0.00 3.58 0.00 23.24 0.00 -
NAPS 1.5684 1.7577 1.6883 1.5592 1.4997 1.3857 1.5346 1.46%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 5.85 5.40 4.90 4.53 5.35 5.50 5.70 -
P/RPS 3.48 4.25 3.45 3.41 3.52 3.71 4.15 -11.08%
P/EPS 27.35 40.45 18.55 22.98 22.77 31.02 23.88 9.47%
EY 3.66 2.47 5.39 4.35 4.39 3.22 4.19 -8.62%
DY 0.00 0.00 0.00 1.59 0.00 8.51 0.00 -
P/NAPS 1.86 1.53 1.44 1.44 1.77 1.97 1.84 0.72%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 20/02/02 21/11/01 29/08/01 24/05/01 10/04/01 24/11/00 -
Price 5.60 6.00 5.10 5.25 4.80 5.20 5.15 -
P/RPS 3.33 4.73 3.59 3.95 3.15 3.50 3.75 -7.62%
P/EPS 26.18 44.94 19.31 26.64 20.43 29.33 21.58 13.76%
EY 3.82 2.23 5.18 3.75 4.90 3.41 4.63 -12.04%
DY 0.00 0.00 0.00 1.37 0.00 9.00 0.00 -
P/NAPS 1.78 1.69 1.50 1.67 1.59 1.86 1.67 4.34%

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