Highlights

[CAROTEC] QoQ TTM Result on 2006-12-31 [#2]

Stock [CAROTEC]: CAROTECH BHD
Announcement Date 26-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Dec-2006  [#2]
Profit Trend QoQ -     12.22%    YoY -     35.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 89,767 93,530 81,109 79,702 69,008 60,627 57,398 34.70%
  QoQ % -4.02% 15.31% 1.77% 15.50% 13.82% 5.63% -
  Horiz. % 156.39% 162.95% 141.31% 138.86% 120.23% 105.63% 100.00%
PBT 19,623 21,870 19,047 19,146 16,875 15,235 14,610 21.71%
  QoQ % -10.27% 14.82% -0.52% 13.46% 10.76% 4.28% -
  Horiz. % 134.31% 149.69% 130.37% 131.05% 115.50% 104.28% 100.00%
Tax -3,974 -4,366 -4,042 -3,989 -3,369 -2,898 -2,244 46.33%
  QoQ % 8.98% -8.02% -1.33% -18.40% -16.25% -29.14% -
  Horiz. % 177.09% 194.56% 180.12% 177.76% 150.13% 129.14% 100.00%
NP 15,649 17,504 15,005 15,157 13,506 12,337 12,366 16.98%
  QoQ % -10.60% 16.65% -1.00% 12.22% 9.48% -0.23% -
  Horiz. % 126.55% 141.55% 121.34% 122.57% 109.22% 99.77% 100.00%
NP to SH 15,649 17,504 15,005 15,157 13,506 12,337 12,366 16.98%
  QoQ % -10.60% 16.65% -1.00% 12.22% 9.48% -0.23% -
  Horiz. % 126.55% 141.55% 121.34% 122.57% 109.22% 99.77% 100.00%
Tax Rate 20.25 % 19.96 % 21.22 % 20.83 % 19.96 % 19.02 % 15.36 % 20.21%
  QoQ % 1.45% -5.94% 1.87% 4.36% 4.94% 23.83% -
  Horiz. % 131.84% 129.95% 138.15% 135.61% 129.95% 123.83% 100.00%
Total Cost 74,118 76,026 66,104 64,545 55,502 48,290 45,032 39.36%
  QoQ % -2.51% 15.01% 2.42% 16.29% 14.93% 7.23% -
  Horiz. % 164.59% 168.83% 146.79% 143.33% 123.25% 107.23% 100.00%
Net Worth 91,208 89,762 84,420 81,058 79,516 75,806 72,244 16.80%
  QoQ % 1.61% 6.33% 4.15% 1.94% 4.89% 4.93% -
  Horiz. % 126.25% 124.25% 116.85% 112.20% 110.07% 104.93% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 0 3,407 3,407 3,407 3,407 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % - % 19.47 % 22.71 % 22.48 % 25.23 % - % - % -
  QoQ % 0.00% -14.27% 1.02% -10.90% 0.00% 0.00% -
  Horiz. % 0.00% 77.17% 90.01% 89.10% 100.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 91,208 89,762 84,420 81,058 79,516 75,806 72,244 16.80%
  QoQ % 1.61% 6.33% 4.15% 1.94% 4.89% 4.93% -
  Horiz. % 126.25% 124.25% 116.85% 112.20% 110.07% 104.93% 100.00%
NOSH 456,041 455,645 458,805 455,384 454,382 456,666 454,366 0.25%
  QoQ % 0.09% -0.69% 0.75% 0.22% -0.50% 0.51% -
  Horiz. % 100.37% 100.28% 100.98% 100.22% 100.00% 100.51% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.43 % 18.71 % 18.50 % 19.02 % 19.57 % 20.35 % 21.54 % -13.15%
  QoQ % -6.84% 1.14% -2.73% -2.81% -3.83% -5.52% -
  Horiz. % 80.92% 86.86% 85.89% 88.30% 90.85% 94.48% 100.00%
ROE 17.16 % 19.50 % 17.77 % 18.70 % 16.99 % 16.27 % 17.12 % 0.16%
  QoQ % -12.00% 9.74% -4.97% 10.06% 4.43% -4.96% -
  Horiz. % 100.23% 113.90% 103.80% 109.23% 99.24% 95.04% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.68 20.53 17.68 17.50 15.19 13.28 12.63 34.37%
  QoQ % -4.14% 16.12% 1.03% 15.21% 14.38% 5.15% -
  Horiz. % 155.82% 162.55% 139.98% 138.56% 120.27% 105.15% 100.00%
EPS 3.43 3.84 3.27 3.33 2.97 2.70 2.72 16.70%
  QoQ % -10.68% 17.43% -1.80% 12.12% 10.00% -0.74% -
  Horiz. % 126.10% 141.18% 120.22% 122.43% 109.19% 99.26% 100.00%
DPS 0.00 0.75 0.75 0.75 0.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.2000 0.1970 0.1840 0.1780 0.1750 0.1660 0.1590 16.51%
  QoQ % 1.52% 7.07% 3.37% 1.71% 5.42% 4.40% -
  Horiz. % 125.79% 123.90% 115.72% 111.95% 110.06% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 910,795
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.86 10.27 8.91 8.75 7.58 6.66 6.30 34.76%
  QoQ % -3.99% 15.26% 1.83% 15.44% 13.81% 5.71% -
  Horiz. % 156.51% 163.02% 141.43% 138.89% 120.32% 105.71% 100.00%
EPS 1.72 1.92 1.65 1.66 1.48 1.35 1.36 16.93%
  QoQ % -10.42% 16.36% -0.60% 12.16% 9.63% -0.74% -
  Horiz. % 126.47% 141.18% 121.32% 122.06% 108.82% 99.26% 100.00%
DPS 0.00 0.37 0.37 0.37 0.37 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.1001 0.0986 0.0927 0.0890 0.0873 0.0832 0.0793 16.78%
  QoQ % 1.52% 6.36% 4.16% 1.95% 4.93% 4.92% -
  Horiz. % 126.23% 124.34% 116.90% 112.23% 110.09% 104.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.7400 0.7200 0.7600 0.9100 0.8600 0.9800 0.7100 -
P/RPS 3.76 3.51 4.30 5.20 5.66 7.38 5.62 -23.49%
  QoQ % 7.12% -18.37% -17.31% -8.13% -23.31% 31.32% -
  Horiz. % 66.90% 62.46% 76.51% 92.53% 100.71% 131.32% 100.00%
P/EPS 21.57 18.74 23.24 27.34 28.93 36.28 26.09 -11.90%
  QoQ % 15.10% -19.36% -15.00% -5.50% -20.26% 39.06% -
  Horiz. % 82.68% 71.83% 89.08% 104.79% 110.89% 139.06% 100.00%
EY 4.64 5.34 4.30 3.66 3.46 2.76 3.83 13.63%
  QoQ % -13.11% 24.19% 17.49% 5.78% 25.36% -27.94% -
  Horiz. % 121.15% 139.43% 112.27% 95.56% 90.34% 72.06% 100.00%
DY 0.00 1.04 0.99 0.82 0.87 0.00 0.00 -
  QoQ % 0.00% 5.05% 20.73% -5.75% 0.00% 0.00% -
  Horiz. % 0.00% 119.54% 113.79% 94.25% 100.00% - -
P/NAPS 3.70 3.65 4.13 5.11 4.91 5.90 4.47 -11.83%
  QoQ % 1.37% -11.62% -19.18% 4.07% -16.78% 31.99% -
  Horiz. % 82.77% 81.66% 92.39% 114.32% 109.84% 131.99% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 26/02/07 20/11/06 28/08/06 30/05/06 -
Price 0.5600 0.6900 0.6400 0.8600 0.9300 0.9800 0.9400 -
P/RPS 2.84 3.36 3.62 4.91 6.12 7.38 7.44 -47.35%
  QoQ % -15.48% -7.18% -26.27% -19.77% -17.07% -0.81% -
  Horiz. % 38.17% 45.16% 48.66% 65.99% 82.26% 99.19% 100.00%
P/EPS 16.32 17.96 19.57 25.84 31.29 36.28 34.54 -39.31%
  QoQ % -9.13% -8.23% -24.26% -17.42% -13.75% 5.04% -
  Horiz. % 47.25% 52.00% 56.66% 74.81% 90.59% 105.04% 100.00%
EY 6.13 5.57 5.11 3.87 3.20 2.76 2.90 64.63%
  QoQ % 10.05% 9.00% 32.04% 20.94% 15.94% -4.83% -
  Horiz. % 211.38% 192.07% 176.21% 133.45% 110.34% 95.17% 100.00%
DY 0.00 1.09 1.17 0.87 0.81 0.00 0.00 -
  QoQ % 0.00% -6.84% 34.48% 7.41% 0.00% 0.00% -
  Horiz. % 0.00% 134.57% 144.44% 107.41% 100.00% - -
P/NAPS 2.80 3.50 3.48 4.83 5.31 5.90 5.91 -39.20%
  QoQ % -20.00% 0.57% -27.95% -9.04% -10.00% -0.17% -
  Horiz. % 47.38% 59.22% 58.88% 81.73% 89.85% 99.83% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS