[CARLSBG] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
10-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -25.72%
YoY- -2.35%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 215,784 201,554 231,046 225,324 208,421 184,597 233,642 -5.15%
PBT 53,397 36,425 45,581 38,723 50,145 21,317 42,023 17.29%
Tax -13,300 -6,500 -9,900 -11,800 -13,900 -5,000 -11,500 10.17%
NP 40,097 29,925 35,681 26,923 36,245 16,317 30,523 19.92%
-
NP to SH 40,097 29,925 35,681 26,923 36,245 16,317 30,523 19.92%
-
Tax Rate 24.91% 17.84% 21.72% 30.47% 27.72% 23.46% 27.37% -
Total Cost 175,687 171,629 195,365 198,401 172,176 168,280 203,119 -9.21%
-
Net Worth 516,205 476,735 458,538 423,661 469,195 431,072 426,714 13.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 10,931 - 71,065 - 10,928 - -
Div Payout % - 36.53% - 263.96% - 66.98% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 516,205 476,735 458,538 423,661 469,195 431,072 426,714 13.52%
NOSH 151,825 151,826 151,834 151,849 151,843 151,786 151,855 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 18.58% 14.85% 15.44% 11.95% 17.39% 8.84% 13.06% -
ROE 7.77% 6.28% 7.78% 6.35% 7.72% 3.79% 7.15% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 142.13 132.75 152.17 148.39 137.26 121.62 153.86 -5.14%
EPS 26.41 19.71 23.50 17.73 23.87 10.75 20.10 19.94%
DPS 0.00 7.20 0.00 46.80 0.00 7.20 0.00 -
NAPS 3.40 3.14 3.02 2.79 3.09 2.84 2.81 13.53%
Adjusted Per Share Value based on latest NOSH - 151,849
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 70.58 65.92 75.57 73.70 68.17 60.38 76.42 -5.15%
EPS 13.11 9.79 11.67 8.81 11.85 5.34 9.98 19.92%
DPS 0.00 3.58 0.00 23.24 0.00 3.57 0.00 -
NAPS 1.6883 1.5592 1.4997 1.3857 1.5346 1.4099 1.3956 13.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 4.90 4.53 5.35 5.50 5.70 6.35 7.35 -
P/RPS 3.45 3.41 3.52 3.71 4.15 5.22 4.78 -19.52%
P/EPS 18.55 22.98 22.77 31.02 23.88 59.07 36.57 -36.37%
EY 5.39 4.35 4.39 3.22 4.19 1.69 2.73 57.31%
DY 0.00 1.59 0.00 8.51 0.00 1.13 0.00 -
P/NAPS 1.44 1.44 1.77 1.97 1.84 2.24 2.62 -32.87%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 21/11/01 29/08/01 24/05/01 10/04/01 24/11/00 18/08/00 25/05/00 -
Price 5.10 5.25 4.80 5.20 5.15 6.75 6.30 -
P/RPS 3.59 3.95 3.15 3.50 3.75 5.55 4.09 -8.31%
P/EPS 19.31 26.64 20.43 29.33 21.58 62.79 31.34 -27.57%
EY 5.18 3.75 4.90 3.41 4.63 1.59 3.19 38.11%
DY 0.00 1.37 0.00 9.00 0.00 1.07 0.00 -
P/NAPS 1.50 1.67 1.59 1.86 1.67 2.38 2.24 -23.44%

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