[CARLSBG] YoY Quarter Result on 30-Jun-2000 [#2]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
18-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -46.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 193,261 193,101 201,554 184,597 0 -100.00%
PBT 19,479 30,499 36,425 21,317 0 -100.00%
Tax -472 -2,231 -6,500 -5,000 0 -100.00%
NP 19,007 28,268 29,925 16,317 0 -100.00%
-
NP to SH 19,007 28,268 29,925 16,317 0 -100.00%
-
Tax Rate 2.42% 7.31% 17.84% 23.46% - -
Total Cost 174,254 164,833 171,629 168,280 0 -100.00%
-
Net Worth 485,480 508,976 476,735 431,072 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 15,266 10,971 10,931 10,928 - -100.00%
Div Payout % 80.32% 38.81% 36.53% 66.98% - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 485,480 508,976 476,735 431,072 0 -100.00%
NOSH 152,666 152,388 151,826 151,786 0 -100.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.83% 14.64% 14.85% 8.84% 0.00% -
ROE 3.92% 5.55% 6.28% 3.79% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 126.59 126.72 132.75 121.62 0.00 -100.00%
EPS 12.45 18.55 19.71 10.75 0.00 -100.00%
DPS 10.00 7.20 7.20 7.20 0.00 -100.00%
NAPS 3.18 3.34 3.14 2.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 151,786
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 63.21 63.16 65.92 60.38 0.00 -100.00%
EPS 6.22 9.25 9.79 5.34 0.00 -100.00%
DPS 4.99 3.59 3.58 3.57 0.00 -100.00%
NAPS 1.5878 1.6647 1.5592 1.4099 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.40 5.50 4.53 6.35 0.00 -
P/RPS 4.27 4.34 3.41 5.22 0.00 -100.00%
P/EPS 43.37 29.65 22.98 59.07 0.00 -100.00%
EY 2.31 3.37 4.35 1.69 0.00 -100.00%
DY 1.85 1.31 1.59 1.13 0.00 -100.00%
P/NAPS 1.70 1.65 1.44 2.24 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 20/08/03 22/08/02 29/08/01 18/08/00 - -
Price 5.60 5.65 5.25 6.75 0.00 -
P/RPS 4.42 4.46 3.95 5.55 0.00 -100.00%
P/EPS 44.98 30.46 26.64 62.79 0.00 -100.00%
EY 2.22 3.28 3.75 1.59 0.00 -100.00%
DY 1.79 1.27 1.37 1.07 0.00 -100.00%
P/NAPS 1.76 1.69 1.67 2.38 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