[CARLSBG] YoY Cumulative 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- 61.12%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 777,413 702,403 663,632 648,384 626,660 620,579 582,666 -0.30%
PBT 98,808 91,469 103,137 135,403 113,485 110,363 121,946 0.22%
Tax -21,985 -19,780 -19,779 -29,700 -30,400 0 -32,200 0.40%
NP 76,823 71,689 83,358 105,703 83,085 110,363 89,746 0.16%
-
NP to SH 76,823 71,689 83,358 105,703 83,085 110,363 89,746 0.16%
-
Tax Rate 22.25% 21.62% 19.18% 21.93% 26.79% 0.00% 26.41% -
Total Cost 700,590 630,714 580,274 542,681 543,575 510,216 492,920 -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 22,932 15,265 103,701 10,931 10,932 - - -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 15.18% 14.02% 15.66% 20.48% 17.71% 23.60% 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 508.51 460.11 435.16 427.05 412.72 408.80 383.70 -0.29%
EPS 50.25 46.96 54.66 69.62 54.72 72.70 59.10 0.17%
DPS 15.00 10.00 68.00 7.20 7.20 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 254.27 229.73 217.05 212.06 204.96 202.97 190.57 -0.30%
EPS 25.13 23.45 27.26 34.57 27.17 36.10 29.35 0.16%
DPS 7.50 4.99 33.92 3.58 3.58 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 0.99 1.16 1.26 1.15 1.38 0.00 0.00 -100.00%
P/EPS 10.05 11.39 10.06 7.04 10.42 0.00 0.00 -100.00%
EY 9.95 8.78 9.94 14.21 9.60 0.00 0.00 -100.00%
DY 2.97 1.87 12.36 1.47 1.26 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 1.06 1.15 1.30 1.19 1.25 0.00 0.00 -100.00%
P/EPS 10.75 11.29 10.34 7.33 9.41 0.00 0.00 -100.00%
EY 9.31 8.86 9.67 13.65 10.63 0.00 0.00 -100.00%
DY 2.78 1.89 12.04 1.41 1.40 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