[CARLSBG] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 16.03%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,054,568 1,018,692 1,198,952 1,098,932 1,022,572 924,184 934,568 2.03%
PBT 167,348 124,732 151,156 147,092 172,040 182,324 168,092 -0.07%
Tax -38,492 -29,340 -39,176 -36,400 -41,792 -39,600 -46,000 -2.92%
NP 128,856 95,392 111,980 110,692 130,248 142,724 122,092 0.90%
-
NP to SH 128,856 95,392 111,980 110,692 130,248 142,724 122,092 0.90%
-
Tax Rate 23.00% 23.52% 25.92% 24.75% 24.29% 21.72% 27.37% -
Total Cost 925,712 923,300 1,086,972 988,240 892,324 781,460 812,476 2.19%
-
Net Worth 510,411 458,615 539,717 558,341 479,524 458,538 426,714 3.02%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 510,411 458,615 539,717 558,341 479,524 458,538 426,714 3.02%
NOSH 305,635 154,039 152,894 152,552 152,230 151,834 151,855 12.35%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.22% 9.36% 9.34% 10.07% 12.74% 15.44% 13.06% -
ROE 25.25% 20.80% 20.75% 19.83% 27.16% 31.13% 28.61% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 345.04 666.37 784.17 720.36 671.73 608.68 615.43 -9.18%
EPS 42.16 31.20 73.24 72.56 85.56 94.00 80.40 -10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 3.00 3.53 3.66 3.15 3.02 2.81 -8.30%
Adjusted Per Share Value based on latest NOSH - 152,552
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 344.91 333.18 392.14 359.42 334.45 302.27 305.67 2.03%
EPS 42.14 31.20 36.62 36.20 42.60 46.68 39.93 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6694 1.50 1.7652 1.8262 1.5684 1.4997 1.3956 3.02%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.30 5.70 5.85 5.30 5.85 5.35 7.35 -
P/RPS 1.54 0.86 0.75 0.74 0.87 0.88 1.19 4.38%
P/EPS 12.57 9.13 7.99 7.30 6.84 5.69 9.14 5.45%
EY 7.95 10.95 12.52 13.69 14.63 17.57 10.94 -5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 1.90 1.66 1.45 1.86 1.77 2.62 3.22%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 30/05/05 19/05/04 21/05/03 28/05/02 24/05/01 25/05/00 -
Price 4.98 11.00 5.20 5.35 5.60 4.80 6.30 -
P/RPS 1.44 1.65 0.66 0.74 0.83 0.79 1.02 5.91%
P/EPS 11.81 17.63 7.10 7.37 6.55 5.11 7.84 7.06%
EY 8.47 5.67 14.08 13.56 15.28 19.58 12.76 -6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.67 1.47 1.46 1.78 1.59 2.24 4.87%

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