[CARLSBG] QoQ TTM Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	1,536,188	1,489,356	1,480,445	1,408,276	1,396,918	1,368,158	1,342,497	9.39%
YoY %	3.14%	0.60%	5.12%	0.81%	2.10%	1.91%	-	-
Horiz. %	114.43%	110.94%	110.28%	104.90%	104.05%	101.91%	100.00%	-
PBT	223,855	220,374	214,061	191,980	191,617	176,536	163,441	23.30%
YoY %	1.58%	2.95%	11.50%	0.19%	8.54%	8.01%	-	-
Horiz. %	136.96%	134.83%	130.97%	117.46%	117.24%	108.01%	100.00%	-
Tax	-52,794	-52,994	-53,698	-46,427	-46,231	-42,413	-39,673	20.96%
YoY %	0.38%	1.31%	-15.66%	-0.42%	-9.00%	-6.91%	-	-
Horiz. %	133.07%	133.58%	135.35%	117.02%	116.53%	106.91%	100.00%	-
NP	171,061	167,380	160,363	145,553	145,386	134,123	123,768	24.05%
YoY %	2.20%	4.38%	10.17%	0.11%	8.40%	8.37%	-	-
Horiz. %	138.21%	135.24%	129.57%	117.60%	117.47%	108.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,578	166,160	159,306	144,545	144,341	133,242	122,846	23.95%
YoY %	2.06%	4.30%	10.21%	0.14%	8.33%	8.46%	-	-
Horiz. %	138.04%	135.26%	129.68%	117.66%	117.50%	108.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.58%	24.05%	25.09%	24.18%	24.13%	24.03%	24.27%	-
YoY %	-1.95%	-4.15%	3.76%	0.21%	0.42%	-0.99%	-	-
Horiz. %	97.16%	99.09%	103.38%	99.63%	99.42%	99.01%	100.00%	-
Total Cost	1,365,127	1,321,976	1,320,082	1,262,723	1,251,532	1,234,035	1,218,729	7.84%
YoY %	3.26%	0.14%	4.54%	0.89%	1.42%	1.26%	-	-
Horiz. %	112.01%	108.47%	108.32%	103.61%	102.69%	101.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	336,322	629,614	605,250	556,202	632,817	590,324	574,740	-30.01%
YoY %	-46.58%	4.03%	8.82%	-12.11%	7.20%	2.71%	-	-
Horiz. %	58.52%	109.55%	105.31%	96.77%	110.10%	102.71%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	206,458	206,458	154,615	154,615	154,707	154,707	54,652	142.36%
YoY %	0.00%	33.53%	0.00%	-0.06%	0.00%	183.08%	-	-
Horiz. %	377.77%	377.77%	282.91%	282.91%	283.08%	283.08%	100.00%	-
Div Payout %	121.75%	124.25%	97.06%	106.97%	107.18%	116.11%	44.49%	-
YoY %	-2.01%	28.01%	-9.26%	-0.20%	-7.69%	160.98%	-	-
Horiz. %	273.66%	279.28%	218.16%	240.44%	240.91%	260.98%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	336,322	629,614	605,250	556,202	632,817	590,324	574,740	-30.01%
YoY %	-46.58%	4.03%	8.82%	-12.11%	7.20%	2.71%	-	-
Horiz. %	58.52%	109.55%	105.31%	96.77%	110.10%	102.71%	100.00%	-
NOSH	305,748	305,638	305,682	305,605	305,708	305,867	305,713	0.00%
YoY %	0.04%	-0.01%	0.03%	-0.03%	-0.05%	0.05%	-	-
Horiz. %	100.01%	99.98%	99.99%	99.96%	100.00%	100.05%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	11.14%	11.24%	10.83%	10.34%	10.41%	9.80%	9.22%	-
YoY %	-0.89%	3.79%	4.74%	-0.67%	6.22%	6.29%	-	-
Horiz. %	120.82%	121.91%	117.46%	112.15%	112.91%	106.29%	100.00%	-
ROE	50.42%	26.39%	26.32%	25.99%	22.81%	22.57%	21.37%	-
YoY %	91.06%	0.27%	1.27%	13.94%	1.06%	5.62%	-	-
Horiz. %	235.94%	123.49%	123.16%	121.62%	106.74%	105.62%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	502.44	487.29	484.31	460.81	456.94	447.30	439.14	9.38%
YoY %	3.11%	0.62%	5.10%	0.85%	2.16%	1.86%	-	-
Horiz. %	114.41%	110.96%	110.29%	104.93%	104.05%	101.86%	100.00%	-
EPS	55.46	54.36	52.11	47.30	47.22	43.56	40.18	23.94%
YoY %	2.02%	4.32%	10.17%	0.17%	8.40%	8.41%	-	-
Horiz. %	138.03%	135.29%	129.69%	117.72%	117.52%	108.41%	100.00%	-
DPS	67.55	67.55	50.55	50.55	50.58	50.58	18.08	140.58%
YoY %	0.00%	33.63%	0.00%	-0.06%	0.00%	179.76%	-	-
Horiz. %	373.62%	373.62%	279.59%	279.59%	279.76%	279.76%	100.00%	-
NAPS	1.10	2.06	1.98	1.82	2.07	1.93	1.88	-30.02%
YoY %	-46.60%	4.04%	8.79%	-12.08%	7.25%	2.66%	-	-
Horiz. %	58.51%	109.57%	105.32%	96.81%	110.11%	102.66%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 305,605
RPS	502.44	487.12	484.20	460.60	456.89	447.48	439.09	9.39%
YoY %	3.15%	0.60%	5.12%	0.81%	2.10%	1.91%	-	-
Horiz. %	114.43%	110.94%	110.27%	104.90%	104.05%	101.91%	100.00%	-
EPS	55.46	54.35	52.10	47.28	47.21	43.58	40.18	23.94%
YoY %	2.04%	4.32%	10.19%	0.15%	8.33%	8.46%	-	-
Horiz. %	138.03%	135.27%	129.67%	117.67%	117.50%	108.46%	100.00%	-
DPS	67.55	67.53	50.57	50.57	50.60	50.60	17.88	142.37%
YoY %	0.03%	33.54%	0.00%	-0.06%	0.00%	183.00%	-	-
Horiz. %	377.80%	377.68%	282.83%	282.83%	283.00%	283.00%	100.00%	-
NAPS	1.10	2.0593	1.9796	1.8192	2.0697	1.9308	1.8798	-30.01%
YoY %	-46.58%	4.03%	8.82%	-12.10%	7.19%	2.71%	-	-
Horiz. %	58.52%	109.55%	105.31%	96.78%	110.10%	102.71%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	10.30	8.54	6.45	7.26	7.39	6.32	5.18	-
P/RPS	2.05	1.75	1.33	1.58	1.62	1.41	1.18	44.46%
YoY %	17.14%	31.58%	-15.82%	-2.47%	14.89%	19.49%	-	-
Horiz. %	173.73%	148.31%	112.71%	133.90%	137.29%	119.49%	100.00%	-
P/EPS	18.57	15.71	12.38	15.35	15.65	14.51	12.89	27.52%
YoY %	18.20%	26.90%	-19.35%	-1.92%	7.86%	12.57%	-	-
Horiz. %	144.07%	121.88%	96.04%	119.08%	121.41%	112.57%	100.00%	-
EY	5.38	6.37	8.08	6.51	6.39	6.89	7.76	-21.64%
YoY %	-15.54%	-21.16%	24.12%	1.88%	-7.26%	-11.21%	-	-
Horiz. %	69.33%	82.09%	104.12%	83.89%	82.35%	88.79%	100.00%	-
DY	6.56	7.91	7.84	6.96	6.84	8.00	3.49	52.24%
YoY %	-17.07%	0.89%	12.64%	1.75%	-14.50%	129.23%	-	-
Horiz. %	187.97%	226.65%	224.64%	199.43%	195.99%	229.23%	100.00%	-
P/NAPS	9.36	4.15	3.26	3.99	3.57	3.27	2.76	125.55%
YoY %	125.54%	27.30%	-18.30%	11.76%	9.17%	18.48%	-	-
Horiz. %	339.13%	150.36%	118.12%	144.57%	129.35%	118.48%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	24/02/12	15/11/11	25/08/11	11/05/11	24/02/11	11/11/10	-
Price	10.50	9.45	7.05	6.85	7.23	6.30	5.85	-
P/RPS	2.09	1.94	1.46	1.49	1.58	1.41	1.33	35.12%
YoY %	7.73%	32.88%	-2.01%	-5.70%	12.06%	6.02%	-	-
Horiz. %	157.14%	145.86%	109.77%	112.03%	118.80%	106.02%	100.00%	-
P/EPS	18.93	17.38	13.53	14.48	15.31	14.46	14.56	19.10%
YoY %	8.92%	28.46%	-6.56%	-5.42%	5.88%	-0.69%	-	-
Horiz. %	130.01%	119.37%	92.93%	99.45%	105.15%	99.31%	100.00%	-
EY	5.28	5.75	7.39	6.90	6.53	6.91	6.87	-16.08%
YoY %	-8.17%	-22.19%	7.10%	5.67%	-5.50%	0.58%	-	-
Horiz. %	76.86%	83.70%	107.57%	100.44%	95.05%	100.58%	100.00%	-
DY	6.43	7.15	7.17	7.38	7.00	8.03	3.09	62.92%
YoY %	-10.07%	-0.28%	-2.85%	5.43%	-12.83%	159.87%	-	-
Horiz. %	208.09%	231.39%	232.04%	238.83%	226.54%	259.87%	100.00%	-
P/NAPS	9.55	4.59	3.56	3.76	3.49	3.26	3.11	111.12%
YoY %	108.06%	28.93%	-5.32%	7.74%	7.06%	4.82%	-	-
Horiz. %	307.07%	147.59%	114.47%	120.90%	112.22%	104.82%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

309

MPI

MALAYSIAN PACIFIC INDUSTRIES

284

PTRANS

PERAK TRANSIT BERHAD

253

GENTING

GENTING BHD

144

YTLPOWR

YTL POWER INTERNATIONAL BHD

126

DSONIC

DATASONIC GROUP BERHAD

121

DUFU

DUFU TECHNOLOGY CORP. BHD

121

MAHSING

MAH SING GROUP BHD

105

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More