[CARLSBG] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -46.54%
YoY- -40.57%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 234,409 193,261 274,733 175,151 214,888 193,101 255,643 -5.61%
PBT 35,217 19,479 36,773 23,593 29,628 30,499 43,010 -12.46%
Tax -10,208 -472 -9,100 -11,549 -7,100 -2,231 -10,448 -1.53%
NP 25,009 19,007 27,673 12,044 22,528 28,268 32,562 -16.11%
-
NP to SH 25,009 19,007 27,673 12,044 22,528 28,268 32,562 -16.11%
-
Tax Rate 28.99% 2.42% 24.75% 48.95% 23.96% 7.31% 24.29% -
Total Cost 209,400 174,254 247,060 163,107 192,360 164,833 223,081 -4.12%
-
Net Worth 511,790 485,480 558,341 456,993 532,313 508,976 479,524 4.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 15,266 - 99,015 - 10,971 - -
Div Payout % - 80.32% - 822.11% - 38.81% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 511,790 485,480 558,341 456,993 532,313 508,976 479,524 4.43%
NOSH 152,773 152,666 152,552 152,331 152,525 152,388 152,230 0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.67% 9.83% 10.07% 6.88% 10.48% 14.64% 12.74% -
ROE 4.89% 3.92% 4.96% 2.64% 4.23% 5.55% 6.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 153.44 126.59 180.09 114.98 140.89 126.72 167.93 -5.83%
EPS 16.37 12.45 18.14 7.91 14.77 18.55 21.39 -16.31%
DPS 0.00 10.00 0.00 65.00 0.00 7.20 0.00 -
NAPS 3.35 3.18 3.66 3.00 3.49 3.34 3.15 4.18%
Adjusted Per Share Value based on latest NOSH - 152,331
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 76.67 63.21 89.86 57.29 70.28 63.16 83.61 -5.60%
EPS 8.18 6.22 9.05 3.94 7.37 9.25 10.65 -16.11%
DPS 0.00 4.99 0.00 32.38 0.00 3.59 0.00 -
NAPS 1.6739 1.5878 1.8262 1.4947 1.741 1.6647 1.5684 4.43%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.35 5.40 5.30 5.35 5.50 5.50 5.85 -
P/RPS 3.49 4.27 2.94 4.65 3.90 4.34 3.48 0.19%
P/EPS 32.68 43.37 29.22 67.67 37.24 29.65 27.35 12.59%
EY 3.06 2.31 3.42 1.48 2.69 3.37 3.66 -11.24%
DY 0.00 1.85 0.00 12.15 0.00 1.31 0.00 -
P/NAPS 1.60 1.70 1.45 1.78 1.58 1.65 1.86 -9.54%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 20/08/03 21/05/03 20/02/03 18/11/02 22/08/02 28/05/02 -
Price 5.30 5.60 5.35 5.35 5.65 5.65 5.60 -
P/RPS 3.45 4.42 2.97 4.65 4.01 4.46 3.33 2.38%
P/EPS 32.38 44.98 29.49 67.67 38.25 30.46 26.18 15.20%
EY 3.09 2.22 3.39 1.48 2.61 3.28 3.82 -13.17%
DY 0.00 1.79 0.00 12.15 0.00 1.27 0.00 -
P/NAPS 1.58 1.76 1.46 1.78 1.62 1.69 1.78 -7.63%

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