[CARLSBG] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.31%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 193,261 274,733 175,151 214,888 193,101 255,643 192,729 0.18%
PBT 19,479 36,773 23,593 29,628 30,499 43,010 26,267 -18.11%
Tax -472 -9,100 -11,549 -7,100 -2,231 -10,448 -6,000 -81.72%
NP 19,007 27,673 12,044 22,528 28,268 32,562 20,267 -4.20%
-
NP to SH 19,007 27,673 12,044 22,528 28,268 32,562 20,267 -4.20%
-
Tax Rate 2.42% 24.75% 48.95% 23.96% 7.31% 24.29% 22.84% -
Total Cost 174,254 247,060 163,107 192,360 164,833 223,081 172,462 0.69%
-
Net Worth 485,480 558,341 456,993 532,313 508,976 479,524 537,417 -6.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 15,266 - 99,015 - 10,971 - - -
Div Payout % 80.32% - 822.11% - 38.81% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 485,480 558,341 456,993 532,313 508,976 479,524 537,417 -6.56%
NOSH 152,666 152,552 152,331 152,525 152,388 152,230 151,812 0.37%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.83% 10.07% 6.88% 10.48% 14.64% 12.74% 10.52% -
ROE 3.92% 4.96% 2.64% 4.23% 5.55% 6.79% 3.77% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 126.59 180.09 114.98 140.89 126.72 167.93 126.95 -0.18%
EPS 12.45 18.14 7.91 14.77 18.55 21.39 13.35 -4.55%
DPS 10.00 0.00 65.00 0.00 7.20 0.00 0.00 -
NAPS 3.18 3.66 3.00 3.49 3.34 3.15 3.54 -6.91%
Adjusted Per Share Value based on latest NOSH - 152,525
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.21 89.86 57.29 70.28 63.16 83.61 63.04 0.18%
EPS 6.22 9.05 3.94 7.37 9.25 10.65 6.63 -4.17%
DPS 4.99 0.00 32.38 0.00 3.59 0.00 0.00 -
NAPS 1.5878 1.8262 1.4947 1.741 1.6647 1.5684 1.7577 -6.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.40 5.30 5.35 5.50 5.50 5.85 5.40 -
P/RPS 4.27 2.94 4.65 3.90 4.34 3.48 4.25 0.31%
P/EPS 43.37 29.22 67.67 37.24 29.65 27.35 40.45 4.76%
EY 2.31 3.42 1.48 2.69 3.37 3.66 2.47 -4.37%
DY 1.85 0.00 12.15 0.00 1.31 0.00 0.00 -
P/NAPS 1.70 1.45 1.78 1.58 1.65 1.86 1.53 7.29%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 21/05/03 20/02/03 18/11/02 22/08/02 28/05/02 20/02/02 -
Price 5.60 5.35 5.35 5.65 5.65 5.60 6.00 -
P/RPS 4.42 2.97 4.65 4.01 4.46 3.33 4.73 -4.43%
P/EPS 44.98 29.49 67.67 38.25 30.46 26.18 44.94 0.05%
EY 2.22 3.39 1.48 2.61 3.28 3.82 2.23 -0.29%
DY 1.79 0.00 12.15 0.00 1.27 0.00 0.00 -
P/NAPS 1.76 1.46 1.78 1.62 1.69 1.78 1.69 2.75%

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