[CARLSBG] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[CARLSBG] CARLSBERG BREWERY MALAYSIA BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 129.77%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
CARLSBG's Result
CARLSBG's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 263,642 254,673 299,738 274,733 255,643 231,046 233,642 2.03%
PBT 41,837 31,183 37,789 36,773 43,010 45,581 42,023 -0.07%
Tax -9,623 -7,335 -9,794 -9,100 -10,448 -9,900 -11,500 -2.92%
NP 32,214 23,848 27,995 27,673 32,562 35,681 30,523 0.90%
-
NP to SH 32,214 23,848 27,995 27,673 32,562 35,681 30,523 0.90%
-
Tax Rate 23.00% 23.52% 25.92% 24.75% 24.29% 21.72% 27.37% -
Total Cost 231,428 230,825 271,743 247,060 223,081 195,365 203,119 2.19%
-
Net Worth 510,411 458,615 539,717 558,341 479,524 458,538 426,714 3.02%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 510,411 458,615 539,717 558,341 479,524 458,538 426,714 3.02%
NOSH 305,635 154,039 152,894 152,552 152,230 151,834 151,855 12.35%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.22% 9.36% 9.34% 10.07% 12.74% 15.44% 13.06% -
ROE 6.31% 5.20% 5.19% 4.96% 6.79% 7.78% 7.15% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 86.26 166.59 196.04 180.09 167.93 152.17 153.86 -9.19%
EPS 10.54 7.80 18.31 18.14 21.39 23.50 20.10 -10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 3.00 3.53 3.66 3.15 3.02 2.81 -8.30%
Adjusted Per Share Value based on latest NOSH - 152,552
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 86.23 83.30 98.03 89.86 83.61 75.57 76.42 2.03%
EPS 10.54 7.80 9.16 9.05 10.65 11.67 9.98 0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6694 1.50 1.7652 1.8262 1.5684 1.4997 1.3956 3.02%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 5.30 5.70 5.85 5.30 5.85 5.35 7.35 -
P/RPS 6.14 3.42 2.98 2.94 3.48 3.52 4.78 4.25%
P/EPS 50.28 36.54 31.95 29.22 27.35 22.77 36.57 5.44%
EY 1.99 2.74 3.13 3.42 3.66 4.39 2.73 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 1.90 1.66 1.45 1.86 1.77 2.62 3.22%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 30/05/05 19/05/04 21/05/03 28/05/02 24/05/01 25/05/00 -
Price 4.98 11.00 5.20 5.35 5.60 4.80 6.30 -
P/RPS 5.77 6.60 2.65 2.97 3.33 3.15 4.09 5.90%
P/EPS 47.25 70.51 28.40 29.49 26.18 20.43 31.34 7.07%
EY 2.12 1.42 3.52 3.39 3.82 4.90 3.19 -6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.67 1.47 1.46 1.78 1.59 2.24 4.87%

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