[CARLSBG] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 33.99%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 193,101 255,643 192,729 215,784 201,554 231,046 225,324 -9.80%
PBT 30,499 43,010 26,267 53,397 36,425 45,581 38,723 -14.75%
Tax -2,231 -10,448 -6,000 -13,300 -6,500 -9,900 -11,800 -67.15%
NP 28,268 32,562 20,267 40,097 29,925 35,681 26,923 3.31%
-
NP to SH 28,268 32,562 20,267 40,097 29,925 35,681 26,923 3.31%
-
Tax Rate 7.31% 24.29% 22.84% 24.91% 17.84% 21.72% 30.47% -
Total Cost 164,833 223,081 172,462 175,687 171,629 195,365 198,401 -11.65%
-
Net Worth 508,976 479,524 537,417 516,205 476,735 458,538 423,661 13.04%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 10,971 - - - 10,931 - 71,065 -71.32%
Div Payout % 38.81% - - - 36.53% - 263.96% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 508,976 479,524 537,417 516,205 476,735 458,538 423,661 13.04%
NOSH 152,388 152,230 151,812 151,825 151,826 151,834 151,849 0.23%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.64% 12.74% 10.52% 18.58% 14.85% 15.44% 11.95% -
ROE 5.55% 6.79% 3.77% 7.77% 6.28% 7.78% 6.35% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 126.72 167.93 126.95 142.13 132.75 152.17 148.39 -10.01%
EPS 18.55 21.39 13.35 26.41 19.71 23.50 17.73 3.06%
DPS 7.20 0.00 0.00 0.00 7.20 0.00 46.80 -71.38%
NAPS 3.34 3.15 3.54 3.40 3.14 3.02 2.79 12.78%
Adjusted Per Share Value based on latest NOSH - 151,825
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 63.16 83.61 63.04 70.58 65.92 75.57 73.70 -9.80%
EPS 9.25 10.65 6.63 13.11 9.79 11.67 8.81 3.31%
DPS 3.59 0.00 0.00 0.00 3.58 0.00 23.24 -71.30%
NAPS 1.6647 1.5684 1.7577 1.6883 1.5592 1.4997 1.3857 13.04%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.50 5.85 5.40 4.90 4.53 5.35 5.50 -
P/RPS 4.34 3.48 4.25 3.45 3.41 3.52 3.71 11.05%
P/EPS 29.65 27.35 40.45 18.55 22.98 22.77 31.02 -2.97%
EY 3.37 3.66 2.47 5.39 4.35 4.39 3.22 3.09%
DY 1.31 0.00 0.00 0.00 1.59 0.00 8.51 -71.37%
P/NAPS 1.65 1.86 1.53 1.44 1.44 1.77 1.97 -11.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 28/05/02 20/02/02 21/11/01 29/08/01 24/05/01 10/04/01 -
Price 5.65 5.60 6.00 5.10 5.25 4.80 5.20 -
P/RPS 4.46 3.33 4.73 3.59 3.95 3.15 3.50 17.59%
P/EPS 30.46 26.18 44.94 19.31 26.64 20.43 29.33 2.55%
EY 3.28 3.82 2.23 5.18 3.75 4.90 3.41 -2.56%
DY 1.27 0.00 0.00 0.00 1.37 0.00 9.00 -72.99%
P/NAPS 1.69 1.78 1.69 1.50 1.67 1.59 1.86 -6.20%

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