[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2000 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -23.27%
YoY- -31.7%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 935,988 897,488 865,200 836,478 842,612 -0.10%
PBT 112,504 147,018 164,012 126,680 137,160 0.20%
Tax -19,144 -25,358 -32,800 -33,000 0 -100.00%
NP 93,360 121,660 131,212 93,680 137,160 0.40%
-
NP to SH 93,360 121,660 131,212 93,680 137,160 0.40%
-
Tax Rate 17.02% 17.25% 20.00% 26.05% 0.00% -
Total Cost 842,628 775,828 733,988 742,798 705,452 -0.18%
-
Net Worth 485,423 508,948 476,748 431,201 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 30,529 - 21,863 21,863 - -100.00%
Div Payout % 32.70% - 16.66% 23.34% - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 485,423 508,948 476,748 431,201 0 -100.00%
NOSH 152,648 152,379 151,830 151,831 153,012 0.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.97% 13.56% 15.17% 11.20% 16.28% -
ROE 19.23% 23.90% 27.52% 21.73% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 613.16 588.98 569.85 550.93 550.68 -0.11%
EPS 61.16 79.84 86.42 61.70 89.64 0.39%
DPS 20.00 0.00 14.40 14.40 0.00 -100.00%
NAPS 3.18 3.34 3.14 2.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,786
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 306.13 293.54 282.98 273.58 275.59 -0.10%
EPS 30.53 39.79 42.92 30.64 44.86 0.40%
DPS 9.99 0.00 7.15 7.15 0.00 -100.00%
NAPS 1.5877 1.6646 1.5593 1.4103 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.40 5.50 4.53 6.35 0.00 -
P/RPS 0.88 0.93 0.79 1.15 0.00 -100.00%
P/EPS 8.83 6.89 5.24 10.29 0.00 -100.00%
EY 11.33 14.52 19.08 9.72 0.00 -100.00%
DY 3.70 0.00 3.18 2.27 0.00 -100.00%
P/NAPS 1.70 1.65 1.44 2.24 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 20/08/03 22/08/02 29/08/01 18/08/00 - -
Price 5.60 5.65 5.25 6.75 0.00 -
P/RPS 0.91 0.96 0.92 1.23 0.00 -100.00%
P/EPS 9.16 7.08 6.07 10.94 0.00 -100.00%
EY 10.92 14.13 16.46 9.14 0.00 -100.00%
DY 3.57 0.00 2.74 2.13 0.00 -100.00%
P/NAPS 1.76 1.69 1.67 2.38 0.00 -100.00%

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