[CARLSBG] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 31.58%
YoY- 11.01%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 256,672 253,756 262,574 234,409 214,888 215,784 208,421 3.52%
PBT 34,301 39,811 36,907 35,217 29,628 53,397 50,145 -6.13%
Tax -9,937 -9,499 -9,343 -10,208 -7,100 -13,300 -13,900 -5.43%
NP 24,364 30,312 27,564 25,009 22,528 40,097 36,245 -6.40%
-
NP to SH 24,364 30,312 27,564 25,009 22,528 40,097 36,245 -6.40%
-
Tax Rate 28.97% 23.86% 25.31% 28.99% 23.96% 24.91% 27.72% -
Total Cost 232,308 223,444 235,010 209,400 192,360 175,687 172,176 5.11%
-
Net Worth 489,114 480,220 506,027 511,790 532,313 516,205 469,195 0.69%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 489,114 480,220 506,027 511,790 532,313 516,205 469,195 0.69%
NOSH 305,696 305,872 152,878 152,773 152,525 151,825 151,843 12.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.49% 11.95% 10.50% 10.67% 10.48% 18.58% 17.39% -
ROE 4.98% 6.31% 5.45% 4.89% 4.23% 7.77% 7.72% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.96 82.96 171.75 153.44 140.89 142.13 137.26 -7.86%
EPS 7.97 9.91 18.03 16.37 14.77 26.41 23.87 -16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.57 3.31 3.35 3.49 3.40 3.09 -10.38%
Adjusted Per Share Value based on latest NOSH - 152,773
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.95 83.00 85.88 76.67 70.29 70.58 68.17 3.52%
EPS 7.97 9.91 9.02 8.18 7.37 13.11 11.85 -6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5998 1.5707 1.6551 1.674 1.7411 1.6884 1.5346 0.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 5.00 5.30 5.05 5.35 5.50 4.90 5.70 -
P/RPS 5.96 6.39 2.94 3.49 3.90 3.45 4.15 6.21%
P/EPS 62.74 53.48 28.01 32.68 37.24 18.55 23.88 17.45%
EY 1.59 1.87 3.57 3.06 2.69 5.39 4.19 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.38 1.53 1.60 1.58 1.44 1.84 9.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 24/11/05 24/11/04 17/11/03 18/11/02 21/11/01 24/11/00 -
Price 5.20 5.20 5.40 5.30 5.65 5.10 5.15 -
P/RPS 6.19 6.27 3.14 3.45 4.01 3.59 3.75 8.70%
P/EPS 65.24 52.47 29.95 32.38 38.25 19.31 21.58 20.23%
EY 1.53 1.91 3.34 3.09 2.61 5.18 4.63 -16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.31 1.63 1.58 1.62 1.50 1.67 11.73%

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