[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	1,603,914	1,630,590	1,674,886	1,505,454	1,425,218	1,005,982	976,846	8.61%
YoY %	-1.64%	-2.64%	11.25%	5.63%	41.67%	2.98%	-	-
Horiz. %	164.19%	166.92%	171.46%	154.11%	145.90%	102.98%	100.00%	-
PBT	243,518	215,830	234,070	210,494	179,606	93,000	112,350	13.75%
YoY %	12.83%	-7.79%	11.20%	17.20%	93.12%	-17.22%	-	-
Horiz. %	216.75%	192.11%	208.34%	187.36%	159.86%	82.78%	100.00%	-
Tax	-55,802	-50,542	-51,674	-49,248	-41,220	-23,622	-26,472	13.22%
YoY %	-10.41%	2.19%	-4.93%	-19.48%	-74.50%	10.77%	-	-
Horiz. %	210.80%	190.93%	195.20%	186.04%	155.71%	89.23%	100.00%	-
NP	187,716	165,288	182,396	161,246	138,386	69,378	85,878	13.91%
YoY %	13.57%	-9.38%	13.12%	16.52%	99.47%	-19.21%	-	-
Horiz. %	218.58%	192.47%	212.39%	187.76%	161.14%	80.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	184,746	162,894	180,212	159,926	137,320	68,526	85,878	13.61%
YoY %	13.41%	-9.61%	12.68%	16.46%	100.39%	-20.21%	-	-
Horiz. %	215.13%	189.68%	209.85%	186.22%	159.90%	79.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.91%	23.42%	22.08%	23.40%	22.95%	25.40%	23.56%	-
YoY %	-2.18%	6.07%	-5.64%	1.96%	-9.65%	7.81%	-	-
Horiz. %	97.24%	99.41%	93.72%	99.32%	97.41%	107.81%	100.00%	-
Total Cost	1,416,198	1,465,302	1,492,490	1,344,208	1,286,832	936,604	890,968	8.02%
YoY %	-3.35%	-1.82%	11.03%	4.46%	37.39%	5.12%	-	-
Horiz. %	158.95%	164.46%	167.51%	150.87%	144.43%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	210,966	195,678	220,138	556,530	541,087	479,983	446,516	-11.74%
YoY %	7.81%	-11.11%	-60.44%	2.85%	12.73%	7.50%	-	-
Horiz. %	47.25%	43.82%	49.30%	124.64%	121.18%	107.50%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	30,574	30,574	305	305	489	301	305	115.45%
YoY %	0.00%	9,924.26%	0.00%	-37.63%	62.46%	-1.31%	-	-
Horiz. %	10,024.26%	10,024.26%	100.00%	100.00%	160.33%	98.69%	100.00%	-
Div Payout %	16.55%	18.77%	0.17%	0.19%	0.36%	0.44%	0.36%	-
YoY %	-11.83%	10,941.18%	-10.53%	-47.22%	-18.18%	22.22%	-	-
Horiz. %	4,597.22%	5,213.89%	47.22%	52.78%	100.00%	122.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	210,966	195,678	220,138	556,530	541,087	479,983	446,516	-11.74%
YoY %	7.81%	-11.11%	-60.44%	2.85%	12.73%	7.50%	-	-
Horiz. %	47.25%	43.82%	49.30%	124.64%	121.18%	107.50%	100.00%	-
NOSH	305,748	305,748	305,748	305,785	305,699	301,876	305,833	-0.00%
YoY %	0.00%	0.00%	-0.01%	0.03%	1.27%	-1.29%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.98%	99.96%	98.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	11.70%	10.14%	10.89%	10.71%	9.71%	6.90%	8.79%	-
YoY %	15.38%	-6.89%	1.68%	10.30%	40.72%	-21.50%	-	-
Horiz. %	133.11%	115.36%	123.89%	121.84%	110.47%	78.50%	100.00%	-
ROE	87.57%	83.25%	81.86%	28.74%	25.38%	14.28%	19.23%	-
YoY %	5.19%	1.70%	184.83%	13.24%	77.73%	-25.74%	-	-
Horiz. %	455.38%	432.92%	425.69%	149.45%	131.98%	74.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	524.59	533.31	547.80	492.32	466.22	333.24	319.40	8.61%
YoY %	-1.64%	-2.65%	11.27%	5.60%	39.91%	4.33%	-	-
Horiz. %	164.24%	166.97%	171.51%	154.14%	145.97%	104.33%	100.00%	-
EPS	60.42	53.28	58.94	52.30	44.92	22.70	28.08	13.61%
YoY %	13.40%	-9.60%	12.70%	16.43%	97.89%	-19.16%	-	-
Horiz. %	215.17%	189.74%	209.90%	186.25%	159.97%	80.84%	100.00%	-
DPS	10.00	10.00	0.10	0.10	0.16	0.10	0.10	115.36%
YoY %	0.00%	9,900.00%	0.00%	-37.50%	60.00%	0.00%	-	-
Horiz. %	10,000.00%	10,000.00%	100.00%	100.00%	160.00%	100.00%	100.00%	-
NAPS	0.69	0.64	0.72	1.82	1.77	1.59	1.46	-11.73%
YoY %	7.81%	-11.11%	-60.44%	2.82%	11.32%	8.90%	-	-
Horiz. %	47.26%	43.84%	49.32%	124.66%	121.23%	108.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 305,605
RPS	524.59	533.31	547.80	492.38	466.14	329.02	319.49	8.61%
YoY %	-1.64%	-2.65%	11.26%	5.63%	41.68%	2.98%	-	-
Horiz. %	164.20%	166.93%	171.46%	154.11%	145.90%	102.98%	100.00%	-
EPS	60.42	53.28	58.94	52.31	44.91	22.41	28.09	13.60%
YoY %	13.40%	-9.60%	12.67%	16.48%	100.40%	-20.22%	-	-
Horiz. %	215.09%	189.68%	209.83%	186.22%	159.88%	79.78%	100.00%	-
DPS	10.00	10.00	0.10	0.10	0.16	0.10	0.10	115.36%
YoY %	0.00%	9,900.00%	0.00%	-37.50%	60.00%	0.00%	-	-
Horiz. %	10,000.00%	10,000.00%	100.00%	100.00%	160.00%	100.00%	100.00%	-
NAPS	0.69	0.64	0.72	1.8202	1.7697	1.5699	1.4604	-11.74%
YoY %	7.81%	-11.11%	-60.44%	2.85%	12.73%	7.50%	-	-
Horiz. %	47.25%	43.82%	49.30%	124.64%	121.18%	107.50%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	12.20	15.30	12.04	7.26	5.00	3.78	3.88	-
P/RPS	2.33	2.87	2.20	1.47	1.07	1.13	1.21	11.53%
YoY %	-18.82%	30.45%	49.66%	37.38%	-5.31%	-6.61%	-	-
Horiz. %	192.56%	237.19%	181.82%	121.49%	88.43%	93.39%	100.00%	-
P/EPS	20.19	28.72	20.43	13.88	11.13	16.65	13.82	6.51%
YoY %	-29.70%	40.58%	47.19%	24.71%	-33.15%	20.48%	-	-
Horiz. %	146.09%	207.81%	147.83%	100.43%	80.54%	120.48%	100.00%	-
EY	4.95	3.48	4.90	7.20	8.98	6.01	7.24	-6.13%
YoY %	42.24%	-28.98%	-31.94%	-19.82%	49.42%	-16.99%	-	-
Horiz. %	68.37%	48.07%	67.68%	99.45%	124.03%	83.01%	100.00%	-
DY	0.82	0.65	0.01	0.01	0.03	0.03	0.03	73.51%
YoY %	26.15%	6,400.00%	0.00%	-66.67%	0.00%	0.00%	-	-
Horiz. %	2,733.33%	2,166.67%	33.33%	33.33%	100.00%	100.00%	100.00%	-
P/NAPS	17.68	23.91	16.72	3.99	2.82	2.38	2.66	37.10%
YoY %	-26.06%	43.00%	319.05%	41.49%	18.49%	-10.53%	-	-
Horiz. %	664.66%	898.87%	628.57%	150.00%	106.02%	89.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	27/08/13	28/08/12	25/08/11	18/08/10	27/08/09	22/08/08	-
Price	12.24	13.82	12.30	6.85	5.20	4.33	3.82	-
P/RPS	2.33	2.59	2.25	1.39	1.12	1.30	1.20	11.68%
YoY %	-10.04%	15.11%	61.87%	24.11%	-13.85%	8.33%	-	-
Horiz. %	194.17%	215.83%	187.50%	115.83%	93.33%	108.33%	100.00%	-
P/EPS	20.26	25.94	20.87	13.10	11.58	19.07	13.60	6.86%
YoY %	-21.90%	24.29%	59.31%	13.13%	-39.28%	40.22%	-	-
Horiz. %	148.97%	190.74%	153.46%	96.32%	85.15%	140.22%	100.00%	-
EY	4.94	3.86	4.79	7.64	8.64	5.24	7.35	-6.40%
YoY %	27.98%	-19.42%	-37.30%	-11.57%	64.89%	-28.71%	-	-
Horiz. %	67.21%	52.52%	65.17%	103.95%	117.55%	71.29%	100.00%	-
DY	0.82	0.72	0.01	0.01	0.03	0.02	0.03	73.51%
YoY %	13.89%	7,100.00%	0.00%	-66.67%	50.00%	-33.33%	-	-
Horiz. %	2,733.33%	2,400.00%	33.33%	33.33%	100.00%	66.67%	100.00%	-
P/NAPS	17.74	21.59	17.08	3.76	2.94	2.72	2.62	37.52%
YoY %	-17.83%	26.41%	354.26%	27.89%	8.09%	3.82%	-	-
Horiz. %	677.10%	824.05%	651.91%	143.51%	112.21%	103.82%	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