[CARLSBG] YoY Cumulative Quarter Result on 31-Mar-2000 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -77.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 274,733 255,643 231,046 233,642 5.54%
PBT 36,773 43,010 45,581 42,023 -4.35%
Tax -9,100 -10,448 -9,900 -11,500 -7.50%
NP 27,673 32,562 35,681 30,523 -3.21%
-
NP to SH 27,673 32,562 35,681 30,523 -3.21%
-
Tax Rate 24.75% 24.29% 21.72% 27.37% -
Total Cost 247,060 223,081 195,365 203,119 6.74%
-
Net Worth 558,341 479,524 458,538 426,714 9.37%
Dividend
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 558,341 479,524 458,538 426,714 9.37%
NOSH 152,552 152,230 151,834 151,855 0.15%
Ratio Analysis
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.07% 12.74% 15.44% 13.06% -
ROE 4.96% 6.79% 7.78% 7.15% -
Per Share
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 180.09 167.93 152.17 153.86 5.38%
EPS 18.14 21.39 23.50 20.10 -3.36%
DPS 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.15 3.02 2.81 9.20%
Adjusted Per Share Value based on latest NOSH - 151,855
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 89.86 83.61 75.57 76.42 5.54%
EPS 9.05 10.65 11.67 9.98 -3.20%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.8262 1.5684 1.4997 1.3956 9.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.30 5.85 5.35 7.35 -
P/RPS 2.94 3.48 3.52 4.78 -14.95%
P/EPS 29.22 27.35 22.77 36.57 -7.20%
EY 3.42 3.66 4.39 2.73 7.80%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.86 1.77 2.62 -17.89%
Price Multiplier on Announcement Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 21/05/03 28/05/02 24/05/01 25/05/00 -
Price 5.35 5.60 4.80 6.30 -
P/RPS 2.97 3.33 3.15 4.09 -10.11%
P/EPS 29.49 26.18 20.43 31.34 -2.00%
EY 3.39 3.82 4.90 3.19 2.04%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.78 1.59 2.24 -13.29%

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