[CARLSBG] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 37.03%
YoY- -21.14%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 704,548 777,413 702,403 663,632 648,384 626,660 620,579 -0.13%
PBT 92,685 98,808 91,469 103,137 135,403 113,485 110,363 0.18%
Tax -19,052 -21,985 -19,780 -19,779 -29,700 -30,400 0 -100.00%
NP 73,633 76,823 71,689 83,358 105,703 83,085 110,363 0.43%
-
NP to SH 73,633 76,823 71,689 83,358 105,703 83,085 110,363 0.43%
-
Tax Rate 20.56% 22.25% 21.62% 19.18% 21.93% 26.79% 0.00% -
Total Cost 630,915 700,590 630,714 580,274 542,681 543,575 510,216 -0.22%
-
Net Worth 480,082 506,038 511,410 532,234 516,216 469,175 467,562 -0.02%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 22,933 22,932 15,265 103,701 10,931 10,932 - -100.00%
Div Payout % 31.15% 29.85% 21.29% 124.41% 10.34% 13.16% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 480,082 506,038 511,410 532,234 516,216 469,175 467,562 -0.02%
NOSH 305,784 152,881 152,659 152,502 151,828 151,836 151,806 -0.74%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.45% 9.88% 10.21% 12.56% 16.30% 13.26% 17.78% -
ROE 15.34% 15.18% 14.02% 15.66% 20.48% 17.71% 23.60% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 230.41 508.51 460.11 435.16 427.05 412.72 408.80 0.61%
EPS 24.08 50.25 46.96 54.66 69.62 54.72 72.70 1.18%
DPS 7.50 15.00 10.00 68.00 7.20 7.20 0.00 -100.00%
NAPS 1.57 3.31 3.35 3.49 3.40 3.09 3.08 0.71%
Adjusted Per Share Value based on latest NOSH - 152,525
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 230.43 254.27 229.73 217.05 212.06 204.96 202.97 -0.13%
EPS 24.08 25.13 23.45 27.26 34.57 27.17 36.10 0.43%
DPS 7.50 7.50 4.99 33.92 3.58 3.58 0.00 -100.00%
NAPS 1.5702 1.6551 1.6727 1.7408 1.6884 1.5345 1.5292 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 5.30 5.05 5.35 5.50 4.90 5.70 0.00 -
P/RPS 2.30 0.99 1.16 1.26 1.15 1.38 0.00 -100.00%
P/EPS 22.01 10.05 11.39 10.06 7.04 10.42 0.00 -100.00%
EY 4.54 9.95 8.78 9.94 14.21 9.60 0.00 -100.00%
DY 1.42 2.97 1.87 12.36 1.47 1.26 0.00 -100.00%
P/NAPS 3.38 1.53 1.60 1.58 1.44 1.84 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 24/11/04 17/11/03 18/11/02 21/11/01 24/11/00 26/11/99 -
Price 5.20 5.40 5.30 5.65 5.10 5.15 0.00 -
P/RPS 2.26 1.06 1.15 1.30 1.19 1.25 0.00 -100.00%
P/EPS 21.59 10.75 11.29 10.34 7.33 9.41 0.00 -100.00%
EY 4.63 9.31 8.86 9.67 13.65 10.63 0.00 -100.00%
DY 1.44 2.78 1.89 12.04 1.41 1.40 0.00 -100.00%
P/NAPS 3.31 1.63 1.58 1.62 1.50 1.67 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