[CARLSBG] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -49.46%
YoY- -24.72%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 214,888 193,101 255,643 192,729 215,784 201,554 231,046 -4.71%
PBT 29,628 30,499 43,010 26,267 53,397 36,425 45,581 -24.94%
Tax -7,100 -2,231 -10,448 -6,000 -13,300 -6,500 -9,900 -19.86%
NP 22,528 28,268 32,562 20,267 40,097 29,925 35,681 -26.38%
-
NP to SH 22,528 28,268 32,562 20,267 40,097 29,925 35,681 -26.38%
-
Tax Rate 23.96% 7.31% 24.29% 22.84% 24.91% 17.84% 21.72% -
Total Cost 192,360 164,833 223,081 172,462 175,687 171,629 195,365 -1.02%
-
Net Worth 532,313 508,976 479,524 537,417 516,205 476,735 458,538 10.44%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 10,971 - - - 10,931 - -
Div Payout % - 38.81% - - - 36.53% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 532,313 508,976 479,524 537,417 516,205 476,735 458,538 10.44%
NOSH 152,525 152,388 152,230 151,812 151,825 151,826 151,834 0.30%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.48% 14.64% 12.74% 10.52% 18.58% 14.85% 15.44% -
ROE 4.23% 5.55% 6.79% 3.77% 7.77% 6.28% 7.78% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 140.89 126.72 167.93 126.95 142.13 132.75 152.17 -5.00%
EPS 14.77 18.55 21.39 13.35 26.41 19.71 23.50 -26.60%
DPS 0.00 7.20 0.00 0.00 0.00 7.20 0.00 -
NAPS 3.49 3.34 3.15 3.54 3.40 3.14 3.02 10.11%
Adjusted Per Share Value based on latest NOSH - 151,812
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 70.28 63.16 83.61 63.04 70.58 65.92 75.57 -4.71%
EPS 7.37 9.25 10.65 6.63 13.11 9.79 11.67 -26.37%
DPS 0.00 3.59 0.00 0.00 0.00 3.58 0.00 -
NAPS 1.741 1.6647 1.5684 1.7577 1.6883 1.5592 1.4997 10.44%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.50 5.50 5.85 5.40 4.90 4.53 5.35 -
P/RPS 3.90 4.34 3.48 4.25 3.45 3.41 3.52 7.06%
P/EPS 37.24 29.65 27.35 40.45 18.55 22.98 22.77 38.77%
EY 2.69 3.37 3.66 2.47 5.39 4.35 4.39 -27.83%
DY 0.00 1.31 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 1.58 1.65 1.86 1.53 1.44 1.44 1.77 -7.28%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 22/08/02 28/05/02 20/02/02 21/11/01 29/08/01 24/05/01 -
Price 5.65 5.65 5.60 6.00 5.10 5.25 4.80 -
P/RPS 4.01 4.46 3.33 4.73 3.59 3.95 3.15 17.44%
P/EPS 38.25 30.46 26.18 44.94 19.31 26.64 20.43 51.84%
EY 2.61 3.28 3.82 2.23 5.18 3.75 4.90 -34.26%
DY 0.00 1.27 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 1.62 1.69 1.78 1.69 1.50 1.67 1.59 1.25%

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