[CARLSBG] QoQ TTM Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	1,555,149	1,503,905	1,562,633	1,601,499	1,584,780	1,583,254	1,574,071	-0.80%
YoY %	3.41%	-3.76%	-2.43%	1.05%	0.10%	0.58%	-	-
Horiz. %	98.80%	95.54%	99.27%	101.74%	100.68%	100.58%	100.00%	-
PBT	236,429	208,921	236,531	244,674	245,651	242,707	232,162	1.21%
YoY %	13.17%	-11.67%	-3.33%	-0.40%	1.21%	4.54%	-	-
Horiz. %	101.84%	89.99%	101.88%	105.39%	105.81%	104.54%	100.00%	-
Tax	-49,808	-46,482	-51,332	-52,775	-51,898	-51,945	-54,207	-5.47%
YoY %	-7.16%	9.45%	2.73%	-1.69%	0.09%	4.17%	-	-
Horiz. %	91.88%	85.75%	94.70%	97.36%	95.74%	95.83%	100.00%	-
NP	186,621	162,439	185,199	191,899	193,753	190,762	177,955	3.21%
YoY %	14.89%	-12.29%	-3.49%	-0.96%	1.57%	7.20%	-	-
Horiz. %	104.87%	91.28%	104.07%	107.84%	108.88%	107.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,927	160,354	182,974	189,805	191,633	188,512	176,303	2.85%
YoY %	14.70%	-12.36%	-3.60%	-0.95%	1.66%	6.93%	-	-
Horiz. %	104.32%	90.95%	103.78%	107.66%	108.70%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.07%	22.25%	21.70%	21.57%	21.13%	21.40%	23.35%	-
YoY %	-5.30%	2.53%	0.60%	2.08%	-1.26%	-8.35%	-	-
Horiz. %	90.24%	95.29%	92.93%	92.38%	90.49%	91.65%	100.00%	-
Total Cost	1,368,528	1,341,466	1,377,434	1,409,600	1,391,027	1,392,492	1,396,116	-1.31%
YoY %	2.02%	-2.61%	-2.28%	1.34%	-0.11%	-0.26%	-	-
Horiz. %	98.02%	96.09%	98.66%	100.97%	99.64%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,345	244,598	195,678	357,725	305,748	281,288	220,138	18.54%
YoY %	16.25%	25.00%	-45.30%	17.00%	8.70%	27.78%	-	-
Horiz. %	129.17%	111.11%	88.89%	162.50%	138.89%	127.78%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	186,506	192,621	192,621	177,486	177,486	206,458	206,458	-6.53%
YoY %	-3.17%	0.00%	8.53%	0.00%	-14.03%	0.00%	-	-
Horiz. %	90.34%	93.30%	93.30%	85.97%	85.97%	100.00%	100.00%	-
Div Payout %	101.40%	120.12%	105.27%	93.51%	92.62%	109.52%	117.10%	-
YoY %	-15.58%	14.11%	12.58%	0.96%	-15.43%	-6.47%	-	-
Horiz. %	86.59%	102.58%	89.90%	79.85%	79.09%	93.53%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	284,345	244,598	195,678	357,725	305,748	281,288	220,138	18.54%
YoY %	16.25%	25.00%	-45.30%	17.00%	8.70%	27.78%	-	-
Horiz. %	129.17%	111.11%	88.89%	162.50%	138.89%	127.78%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,748	305,748	305,748	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	12.00%	10.80%	11.85%	11.98%	12.23%	12.05%	11.31%	-
YoY %	11.11%	-8.86%	-1.09%	-2.04%	1.49%	6.54%	-	-
Horiz. %	106.10%	95.49%	104.77%	105.92%	108.13%	106.54%	100.00%	-
ROE	64.68%	65.56%	93.51%	53.06%	62.68%	67.02%	80.09%	-
YoY %	-1.34%	-29.89%	76.23%	-15.35%	-6.48%	-16.32%	-	-
Horiz. %	80.76%	81.86%	116.76%	66.25%	78.26%	83.68%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	508.64	491.88	511.09	523.80	518.33	517.83	514.83	-0.80%
YoY %	3.41%	-3.76%	-2.43%	1.06%	0.10%	0.58%	-	-
Horiz. %	98.80%	95.54%	99.27%	101.74%	100.68%	100.58%	100.00%	-
EPS	60.16	52.45	59.84	62.08	62.68	61.66	57.66	2.86%
YoY %	14.70%	-12.35%	-3.61%	-0.96%	1.65%	6.94%	-	-
Horiz. %	104.34%	90.96%	103.78%	107.67%	108.71%	106.94%	100.00%	-
DPS	61.00	63.00	63.00	58.05	58.05	67.55	67.55	-6.55%
YoY %	-3.17%	0.00%	8.53%	0.00%	-14.06%	0.00%	-	-
Horiz. %	90.30%	93.26%	93.26%	85.94%	85.94%	100.00%	100.00%	-
NAPS	0.93	0.80	0.64	1.17	1.00	0.92	0.72	18.54%
YoY %	16.25%	25.00%	-45.30%	17.00%	8.70%	27.78%	-	-
Horiz. %	129.17%	111.11%	88.89%	162.50%	138.89%	127.78%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	508.64	491.88	511.09	523.80	518.33	517.83	514.83	-0.80%
YoY %	3.41%	-3.76%	-2.43%	1.06%	0.10%	0.58%	-	-
Horiz. %	98.80%	95.54%	99.27%	101.74%	100.68%	100.58%	100.00%	-
EPS	60.16	52.45	59.84	62.08	62.68	61.66	57.66	2.86%
YoY %	14.70%	-12.35%	-3.61%	-0.96%	1.65%	6.94%	-	-
Horiz. %	104.34%	90.96%	103.78%	107.67%	108.71%	106.94%	100.00%	-
DPS	61.00	63.00	63.00	58.05	58.05	67.55	67.55	-6.55%
YoY %	-3.17%	0.00%	8.53%	0.00%	-14.06%	0.00%	-	-
Horiz. %	90.30%	93.26%	93.26%	85.94%	85.94%	100.00%	100.00%	-
NAPS	0.93	0.80	0.64	1.17	1.00	0.92	0.72	18.54%
YoY %	16.25%	25.00%	-45.30%	17.00%	8.70%	27.78%	-	-
Horiz. %	129.17%	111.11%	88.89%	162.50%	138.89%	127.78%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	12.18	12.80	15.30	13.80	12.52	11.50	12.04	-
P/RPS	2.39	2.60	2.99	2.63	2.42	2.22	2.34	1.41%
YoY %	-8.08%	-13.04%	13.69%	8.68%	9.01%	-5.13%	-	-
Horiz. %	102.14%	111.11%	127.78%	112.39%	103.42%	94.87%	100.00%	-
P/EPS	20.25	24.41	25.57	22.23	19.98	18.65	20.88	-2.01%
YoY %	-17.04%	-4.54%	15.02%	11.26%	7.13%	-10.68%	-	-
Horiz. %	96.98%	116.91%	122.46%	106.47%	95.69%	89.32%	100.00%	-
EY	4.94	4.10	3.91	4.50	5.01	5.36	4.79	2.07%
YoY %	20.49%	4.86%	-13.11%	-10.18%	-6.53%	11.90%	-	-
Horiz. %	103.13%	85.59%	81.63%	93.95%	104.59%	111.90%	100.00%	-
DY	5.01	4.92	4.12	4.21	4.64	5.87	5.61	-7.24%
YoY %	1.83%	19.42%	-2.14%	-9.27%	-20.95%	4.63%	-	-
Horiz. %	89.30%	87.70%	73.44%	75.04%	82.71%	104.63%	100.00%	-
P/NAPS	13.10	16.00	23.91	11.79	12.52	12.50	16.72	-14.97%
YoY %	-18.13%	-33.08%	102.80%	-5.83%	0.16%	-25.24%	-	-
Horiz. %	78.35%	95.69%	143.00%	70.51%	74.88%	74.76%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	21/02/14	18/11/13	27/08/13	29/05/13	26/02/13	29/11/12	28/08/12	-
Price	12.70	12.14	13.82	16.08	12.70	12.30	12.30	-
P/RPS	2.50	2.47	2.70	3.07	2.45	2.38	2.39	3.03%
YoY %	1.21%	-8.52%	-12.05%	25.31%	2.94%	-0.42%	-	-
Horiz. %	104.60%	103.35%	112.97%	128.45%	102.51%	99.58%	100.00%	-
P/EPS	21.11	23.15	23.09	25.90	20.26	19.95	21.33	-0.68%
YoY %	-8.81%	0.26%	-10.85%	27.84%	1.55%	-6.47%	-	-
Horiz. %	98.97%	108.53%	108.25%	121.43%	94.98%	93.53%	100.00%	-
EY	4.74	4.32	4.33	3.86	4.94	5.01	4.69	0.70%
YoY %	9.72%	-0.23%	12.18%	-21.86%	-1.40%	6.82%	-	-
Horiz. %	101.07%	92.11%	92.32%	82.30%	105.33%	106.82%	100.00%	-
DY	4.80	5.19	4.56	3.61	4.57	5.49	5.49	-8.54%
YoY %	-7.51%	13.82%	26.32%	-21.01%	-16.76%	0.00%	-	-
Horiz. %	87.43%	94.54%	83.06%	65.76%	83.24%	100.00%	100.00%	-
P/NAPS	13.66	15.18	21.59	13.74	12.70	13.37	17.08	-13.80%
YoY %	-10.01%	-29.69%	57.13%	8.19%	-5.01%	-21.72%	-	-
Horiz. %	79.98%	88.88%	126.41%	80.44%	74.36%	78.28%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:15:00

ADX

5 Mins

SELL

2024-05-10 16:05:00

EMA 5

5 Mins

BUY

2024-05-10 16:00:00

EMA 5

10 Mins

BUY

2024-05-10 15:55:00

ADX

5 Mins

BUY

2024-05-10 15:40:00

EMA 5

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

PTRANS

PERAK TRANSIT BERHAD

582

HLIND

HONG LEONG INDUSTRIES BHD

579

GENTING

GENTING BHD

375

VSTECS

VSTECS BERHAD

352

MYEG

MY E.G. SERVICES BHD

323

YTLPOWR

YTL POWER INTERNATIONAL BHD

317

TOPGLOV

TOP GLOVE CORPORATION BHD

285

GENM

GENTING MALAYSIA BERHAD

270

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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