[CARLSBG] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	1,583,254	1,574,071	1,536,188	1,489,356	1,480,445	1,408,276	1,396,918	8.68%
YoY %	0.58%	2.47%	3.14%	0.60%	5.12%	0.81%	-	-
Horiz. %	113.34%	112.68%	109.97%	106.62%	105.98%	100.81%	100.00%	-
PBT	242,707	232,162	223,855	220,374	214,061	191,980	191,617	17.01%
YoY %	4.54%	3.71%	1.58%	2.95%	11.50%	0.19%	-	-
Horiz. %	126.66%	121.16%	116.82%	115.01%	111.71%	100.19%	100.00%	-
Tax	-51,945	-54,207	-52,794	-52,994	-53,698	-46,427	-46,231	8.05%
YoY %	4.17%	-2.68%	0.38%	1.31%	-15.66%	-0.42%	-	-
Horiz. %	112.36%	117.25%	114.20%	114.63%	116.15%	100.42%	100.00%	-
NP	190,762	177,955	171,061	167,380	160,363	145,553	145,386	19.79%
YoY %	7.20%	4.03%	2.20%	4.38%	10.17%	0.11%	-	-
Horiz. %	131.21%	122.40%	117.66%	115.13%	110.30%	100.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,512	176,303	169,578	166,160	159,306	144,545	144,341	19.42%
YoY %	6.93%	3.97%	2.06%	4.30%	10.21%	0.14%	-	-
Horiz. %	130.60%	122.14%	117.48%	115.12%	110.37%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.40%	23.35%	23.58%	24.05%	25.09%	24.18%	24.13%	-
YoY %	-8.35%	-0.98%	-1.95%	-4.15%	3.76%	0.21%	-	-
Horiz. %	88.69%	96.77%	97.72%	99.67%	103.98%	100.21%	100.00%	-
Total Cost	1,392,492	1,396,116	1,365,127	1,321,976	1,320,082	1,262,723	1,251,532	7.35%
YoY %	-0.26%	2.27%	3.26%	0.14%	4.54%	0.89%	-	-
Horiz. %	111.26%	111.55%	109.08%	105.63%	105.48%	100.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,288	220,138	336,322	629,614	605,250	556,202	632,817	-41.67%
YoY %	27.78%	-34.55%	-46.58%	4.03%	8.82%	-12.11%	-	-
Horiz. %	44.45%	34.79%	53.15%	99.49%	95.64%	87.89%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	206,458	206,458	206,458	206,458	154,615	154,615	154,707	21.14%
YoY %	0.00%	0.00%	0.00%	33.53%	0.00%	-0.06%	-	-
Horiz. %	133.45%	133.45%	133.45%	133.45%	99.94%	99.94%	100.00%	-
Div Payout %	109.52%	117.10%	121.75%	124.25%	97.06%	106.97%	107.18%	-
YoY %	-6.47%	-3.82%	-2.01%	28.01%	-9.26%	-0.20%	-	-
Horiz. %	102.18%	109.26%	113.59%	115.93%	90.56%	99.80%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	281,288	220,138	336,322	629,614	605,250	556,202	632,817	-41.67%
YoY %	27.78%	-34.55%	-46.58%	4.03%	8.82%	-12.11%	-	-
Horiz. %	44.45%	34.79%	53.15%	99.49%	95.64%	87.89%	100.00%	-
NOSH	305,748	305,748	305,748	305,638	305,682	305,605	305,708	0.00%
YoY %	0.00%	0.00%	0.04%	-0.01%	0.03%	-0.03%	-	-
Horiz. %	100.01%	100.01%	100.01%	99.98%	99.99%	99.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	12.05%	11.31%	11.14%	11.24%	10.83%	10.34%	10.41%	-
YoY %	6.54%	1.53%	-0.89%	3.79%	4.74%	-0.67%	-	-
Horiz. %	115.75%	108.65%	107.01%	107.97%	104.03%	99.33%	100.00%	-
ROE	67.02%	80.09%	50.42%	26.39%	26.32%	25.99%	22.81%	-
YoY %	-16.32%	58.85%	91.06%	0.27%	1.27%	13.94%	-	-
Horiz. %	293.82%	351.12%	221.04%	115.69%	115.39%	113.94%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	517.83	514.83	502.44	487.29	484.31	460.81	456.94	8.67%
YoY %	0.58%	2.47%	3.11%	0.62%	5.10%	0.85%	-	-
Horiz. %	113.33%	112.67%	109.96%	106.64%	105.99%	100.85%	100.00%	-
EPS	61.66	57.66	55.46	54.36	52.11	47.30	47.22	19.40%
YoY %	6.94%	3.97%	2.02%	4.32%	10.17%	0.17%	-	-
Horiz. %	130.58%	122.11%	117.45%	115.12%	110.36%	100.17%	100.00%	-
DPS	67.55	67.55	67.55	67.55	50.55	50.55	50.58	21.20%
YoY %	0.00%	0.00%	0.00%	33.63%	0.00%	-0.06%	-	-
Horiz. %	133.55%	133.55%	133.55%	133.55%	99.94%	99.94%	100.00%	-
NAPS	0.92	0.72	1.10	2.06	1.98	1.82	2.07	-41.67%
YoY %	27.78%	-34.55%	-46.60%	4.04%	8.79%	-12.08%	-	-
Horiz. %	44.44%	34.78%	53.14%	99.52%	95.65%	87.92%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 305,638
RPS	517.83	514.83	502.44	487.12	484.20	460.60	456.89	8.68%
YoY %	0.58%	2.47%	3.15%	0.60%	5.12%	0.81%	-	-
Horiz. %	113.34%	112.68%	109.97%	106.62%	105.98%	100.81%	100.00%	-
EPS	61.66	57.66	55.46	54.35	52.10	47.28	47.21	19.42%
YoY %	6.94%	3.97%	2.04%	4.32%	10.19%	0.15%	-	-
Horiz. %	130.61%	122.14%	117.48%	115.12%	110.36%	100.15%	100.00%	-
DPS	67.55	67.55	67.55	67.53	50.57	50.57	50.60	21.17%
YoY %	0.00%	0.00%	0.03%	33.54%	0.00%	-0.06%	-	-
Horiz. %	133.50%	133.50%	133.50%	133.46%	99.94%	99.94%	100.00%	-
NAPS	0.92	0.72	1.10	2.0593	1.9796	1.8192	2.0697	-41.66%
YoY %	27.78%	-34.55%	-46.58%	4.03%	8.82%	-12.10%	-	-
Horiz. %	44.45%	34.79%	53.15%	99.50%	95.65%	87.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	11.50	12.04	10.30	8.54	6.45	7.26	7.39	-
P/RPS	2.22	2.34	2.05	1.75	1.33	1.58	1.62	23.30%
YoY %	-5.13%	14.15%	17.14%	31.58%	-15.82%	-2.47%	-	-
Horiz. %	137.04%	144.44%	126.54%	108.02%	82.10%	97.53%	100.00%	-
P/EPS	18.65	20.88	18.57	15.71	12.38	15.35	15.65	12.36%
YoY %	-10.68%	12.44%	18.20%	26.90%	-19.35%	-1.92%	-	-
Horiz. %	119.17%	133.42%	118.66%	100.38%	79.11%	98.08%	100.00%	-
EY	5.36	4.79	5.38	6.37	8.08	6.51	6.39	-11.02%
YoY %	11.90%	-10.97%	-15.54%	-21.16%	24.12%	1.88%	-	-
Horiz. %	83.88%	74.96%	84.19%	99.69%	126.45%	101.88%	100.00%	-
DY	5.87	5.61	6.56	7.91	7.84	6.96	6.84	-9.66%
YoY %	4.63%	-14.48%	-17.07%	0.89%	12.64%	1.75%	-	-
Horiz. %	85.82%	82.02%	95.91%	115.64%	114.62%	101.75%	100.00%	-
P/NAPS	12.50	16.72	9.36	4.15	3.26	3.99	3.57	130.05%
YoY %	-25.24%	78.63%	125.54%	27.30%	-18.30%	11.76%	-	-
Horiz. %	350.14%	468.35%	262.18%	116.25%	91.32%	111.76%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	28/08/12	30/05/12	24/02/12	15/11/11	25/08/11	11/05/11	-
Price	12.30	12.30	10.50	9.45	7.05	6.85	7.23	-
P/RPS	2.38	2.39	2.09	1.94	1.46	1.49	1.58	31.30%
YoY %	-0.42%	14.35%	7.73%	32.88%	-2.01%	-5.70%	-	-
Horiz. %	150.63%	151.27%	132.28%	122.78%	92.41%	94.30%	100.00%	-
P/EPS	19.95	21.33	18.93	17.38	13.53	14.48	15.31	19.24%
YoY %	-6.47%	12.68%	8.92%	28.46%	-6.56%	-5.42%	-	-
Horiz. %	130.31%	139.32%	123.64%	113.52%	88.37%	94.58%	100.00%	-
EY	5.01	4.69	5.28	5.75	7.39	6.90	6.53	-16.15%
YoY %	6.82%	-11.17%	-8.17%	-22.19%	7.10%	5.67%	-	-
Horiz. %	76.72%	71.82%	80.86%	88.06%	113.17%	105.67%	100.00%	-
DY	5.49	5.49	6.43	7.15	7.17	7.38	7.00	-14.91%
YoY %	0.00%	-14.62%	-10.07%	-0.28%	-2.85%	5.43%	-	-
Horiz. %	78.43%	78.43%	91.86%	102.14%	102.43%	105.43%	100.00%	-
P/NAPS	13.37	17.08	9.55	4.59	3.56	3.76	3.49	144.23%
YoY %	-21.72%	78.85%	108.06%	28.93%	-5.32%	7.74%	-	-
Horiz. %	383.09%	489.40%	273.64%	131.52%	102.01%	107.74%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos