[CARLSBG] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 7.41%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 1,036,550 936,537 884,842 864,512 835,546 827,438 776,888 -0.30%
PBT 131,744 121,958 137,516 180,537 151,313 147,150 162,594 0.22%
Tax -29,313 -26,373 -26,372 -39,600 -40,533 0 -42,933 0.40%
NP 102,430 95,585 111,144 140,937 110,780 147,150 119,661 0.16%
-
NP to SH 102,430 95,585 111,144 140,937 110,780 147,150 119,661 0.16%
-
Tax Rate 22.25% 21.62% 19.18% 21.93% 26.79% 0.00% 26.41% -
Total Cost 934,120 840,952 773,698 723,574 724,766 680,288 657,226 -0.37%
-
Net Worth 506,038 511,410 532,234 516,216 469,175 467,562 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 30,576 20,354 138,269 14,575 14,576 - - -100.00%
Div Payout % 29.85% 21.29% 124.41% 10.34% 13.16% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 506,038 511,410 532,234 516,216 469,175 467,562 0 -100.00%
NOSH 152,881 152,659 152,502 151,828 151,836 151,806 151,854 -0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 9.88% 10.21% 12.56% 16.30% 13.26% 17.78% 15.40% -
ROE 20.24% 18.69% 20.88% 27.30% 23.61% 31.47% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 678.01 613.48 580.21 569.40 550.29 545.06 511.60 -0.29%
EPS 67.00 62.61 72.88 92.83 72.96 96.93 78.80 0.17%
DPS 20.00 13.33 90.67 9.60 9.60 0.00 0.00 -100.00%
NAPS 3.31 3.35 3.49 3.40 3.09 3.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,825
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 339.02 306.31 289.40 282.75 273.28 270.63 254.09 -0.30%
EPS 33.50 31.26 36.35 46.10 36.23 48.13 39.14 0.16%
DPS 10.00 6.66 45.22 4.77 4.77 0.00 0.00 -100.00%
NAPS 1.6551 1.6727 1.7408 1.6884 1.5345 1.5292 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 5.05 5.35 5.50 4.90 5.70 0.00 0.00 -
P/RPS 0.74 0.87 0.95 0.86 1.04 0.00 0.00 -100.00%
P/EPS 7.54 8.54 7.55 5.28 7.81 0.00 0.00 -100.00%
EY 13.27 11.70 13.25 18.94 12.80 0.00 0.00 -100.00%
DY 3.96 2.49 16.48 1.96 1.68 0.00 0.00 -100.00%
P/NAPS 1.53 1.60 1.58 1.44 1.84 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 24/11/04 17/11/03 18/11/02 21/11/01 24/11/00 26/11/99 - -
Price 5.40 5.30 5.65 5.10 5.15 0.00 0.00 -
P/RPS 0.80 0.86 0.97 0.90 0.94 0.00 0.00 -100.00%
P/EPS 8.06 8.46 7.75 5.49 7.06 0.00 0.00 -100.00%
EY 12.41 11.81 12.90 18.20 14.17 0.00 0.00 -100.00%
DY 3.70 2.52 16.05 1.88 1.86 0.00 0.00 -100.00%
P/NAPS 1.63 1.58 1.62 1.50 1.67 0.00 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