[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	1,663,562	1,603,914	1,630,590	1,674,886	1,505,454	1,425,218	1,005,982	8.74%
YoY %	3.72%	-1.64%	-2.64%	11.25%	5.63%	41.67%	-	-
Horiz. %	165.37%	159.44%	162.09%	166.49%	149.65%	141.67%	100.00%	-
PBT	215,098	243,518	215,830	234,070	210,494	179,606	93,000	14.99%
YoY %	-11.67%	12.83%	-7.79%	11.20%	17.20%	93.12%	-	-
Horiz. %	231.29%	261.85%	232.08%	251.69%	226.34%	193.12%	100.00%	-
Tax	-53,466	-55,802	-50,542	-51,674	-49,248	-41,220	-23,622	14.57%
YoY %	4.19%	-10.41%	2.19%	-4.93%	-19.48%	-74.50%	-	-
Horiz. %	226.34%	236.23%	213.96%	218.75%	208.48%	174.50%	100.00%	-
NP	161,632	187,716	165,288	182,396	161,246	138,386	69,378	15.13%
YoY %	-13.90%	13.57%	-9.38%	13.12%	16.52%	99.47%	-	-
Horiz. %	232.97%	270.57%	238.24%	262.90%	232.42%	199.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,870	184,746	162,894	180,212	159,926	137,320	68,526	14.91%
YoY %	-14.55%	13.41%	-9.61%	12.68%	16.46%	100.39%	-	-
Horiz. %	230.38%	269.60%	237.71%	262.98%	233.38%	200.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	22.91%	23.42%	22.08%	23.40%	22.95%	25.40%	-
YoY %	8.51%	-2.18%	6.07%	-5.64%	1.96%	-9.65%	-	-
Horiz. %	97.87%	90.20%	92.20%	86.93%	92.13%	90.35%	100.00%	-
Total Cost	1,501,930	1,416,198	1,465,302	1,492,490	1,344,208	1,286,832	936,604	8.18%
YoY %	6.05%	-3.35%	-1.82%	11.03%	4.46%	37.39%	-	-
Horiz. %	160.36%	151.21%	156.45%	159.35%	143.52%	137.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	214,023	210,966	195,678	220,138	556,530	541,087	479,983	-12.58%
YoY %	1.45%	7.81%	-11.11%	-60.44%	2.85%	12.73%	-	-
Horiz. %	44.59%	43.95%	40.77%	45.86%	115.95%	112.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	30,574	30,574	30,574	305	305	489	301	115.92%
YoY %	0.00%	0.00%	9,924.26%	0.00%	-37.63%	62.46%	-	-
Horiz. %	10,157.48%	10,157.48%	10,157.48%	101.33%	101.33%	162.46%	100.00%	-
Div Payout %	19.37%	16.55%	18.77%	0.17%	0.19%	0.36%	0.44%	-
YoY %	17.04%	-11.83%	10,941.18%	-10.53%	-47.22%	-18.18%	-	-
Horiz. %	4,402.27%	3,761.36%	4,265.91%	38.64%	43.18%	81.82%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	214,023	210,966	195,678	220,138	556,530	541,087	479,983	-12.58%
YoY %	1.45%	7.81%	-11.11%	-60.44%	2.85%	12.73%	-	-
Horiz. %	44.59%	43.95%	40.77%	45.86%	115.95%	112.73%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,785	305,699	301,876	0.21%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.03%	1.27%	-	-
Horiz. %	101.28%	101.28%	101.28%	101.28%	101.29%	101.27%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.72%	11.70%	10.14%	10.89%	10.71%	9.71%	6.90%	-
YoY %	-16.92%	15.38%	-6.89%	1.68%	10.30%	40.72%	-	-
Horiz. %	140.87%	169.57%	146.96%	157.83%	155.22%	140.72%	100.00%	-
ROE	73.76%	87.57%	83.25%	81.86%	28.74%	25.38%	14.28%	-
YoY %	-15.77%	5.19%	1.70%	184.83%	13.24%	77.73%	-	-
Horiz. %	516.53%	613.24%	582.98%	573.25%	201.26%	177.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	544.10	524.59	533.31	547.80	492.32	466.22	333.24	8.51%
YoY %	3.72%	-1.64%	-2.65%	11.27%	5.60%	39.91%	-	-
Horiz. %	163.28%	157.42%	160.04%	164.39%	147.74%	139.91%	100.00%	-
EPS	51.64	60.42	53.28	58.94	52.30	44.92	22.70	14.67%
YoY %	-14.53%	13.40%	-9.60%	12.70%	16.43%	97.89%	-	-
Horiz. %	227.49%	266.17%	234.71%	259.65%	230.40%	197.89%	100.00%	-
DPS	10.00	10.00	10.00	0.10	0.10	0.16	0.10	115.36%
YoY %	0.00%	0.00%	9,900.00%	0.00%	-37.50%	60.00%	-	-
Horiz. %	10,000.00%	10,000.00%	10,000.00%	100.00%	100.00%	160.00%	100.00%	-
NAPS	0.70	0.69	0.64	0.72	1.82	1.77	1.59	-12.77%
YoY %	1.45%	7.81%	-11.11%	-60.44%	2.82%	11.32%	-	-
Horiz. %	44.03%	43.40%	40.25%	45.28%	114.47%	111.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	544.10	524.59	533.31	547.80	492.38	466.14	329.02	8.74%
YoY %	3.72%	-1.64%	-2.65%	11.26%	5.63%	41.68%	-	-
Horiz. %	165.37%	159.44%	162.09%	166.49%	149.65%	141.68%	100.00%	-
EPS	51.64	60.42	53.28	58.94	52.31	44.91	22.41	14.92%
YoY %	-14.53%	13.40%	-9.60%	12.67%	16.48%	100.40%	-	-
Horiz. %	230.43%	269.61%	237.75%	263.01%	233.42%	200.40%	100.00%	-
DPS	10.00	10.00	10.00	0.10	0.10	0.16	0.10	115.36%
YoY %	0.00%	0.00%	9,900.00%	0.00%	-37.50%	60.00%	-	-
Horiz. %	10,000.00%	10,000.00%	10,000.00%	100.00%	100.00%	160.00%	100.00%	-
NAPS	0.70	0.69	0.64	0.72	1.8202	1.7697	1.5699	-12.58%
YoY %	1.45%	7.81%	-11.11%	-60.44%	2.85%	12.73%	-	-
Horiz. %	44.59%	43.95%	40.77%	45.86%	115.94%	112.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	12.50	12.20	15.30	12.04	7.26	5.00	3.78	-
P/RPS	2.30	2.33	2.87	2.20	1.47	1.07	1.13	12.56%
YoY %	-1.29%	-18.82%	30.45%	49.66%	37.38%	-5.31%	-	-
Horiz. %	203.54%	206.19%	253.98%	194.69%	130.09%	94.69%	100.00%	-
P/EPS	24.21	20.19	28.72	20.43	13.88	11.13	16.65	6.43%
YoY %	19.91%	-29.70%	40.58%	47.19%	24.71%	-33.15%	-	-
Horiz. %	145.41%	121.26%	172.49%	122.70%	83.36%	66.85%	100.00%	-
EY	4.13	4.95	3.48	4.90	7.20	8.98	6.01	-6.05%
YoY %	-16.57%	42.24%	-28.98%	-31.94%	-19.82%	49.42%	-	-
Horiz. %	68.72%	82.36%	57.90%	81.53%	119.80%	149.42%	100.00%	-
DY	0.80	0.82	0.65	0.01	0.01	0.03	0.03	72.80%
YoY %	-2.44%	26.15%	6,400.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	2,666.67%	2,733.33%	2,166.67%	33.33%	33.33%	100.00%	100.00%	-
P/NAPS	17.86	17.68	23.91	16.72	3.99	2.82	2.38	39.89%
YoY %	1.02%	-26.06%	43.00%	319.05%	41.49%	18.49%	-	-
Horiz. %	750.42%	742.86%	1,004.62%	702.52%	167.65%	118.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	27/08/13	28/08/12	25/08/11	18/08/10	27/08/09	-
Price	11.14	12.24	13.82	12.30	6.85	5.20	4.33	-
P/RPS	2.05	2.33	2.59	2.25	1.39	1.12	1.30	7.88%
YoY %	-12.02%	-10.04%	15.11%	61.87%	24.11%	-13.85%	-	-
Horiz. %	157.69%	179.23%	199.23%	173.08%	106.92%	86.15%	100.00%	-
P/EPS	21.57	20.26	25.94	20.87	13.10	11.58	19.07	2.07%
YoY %	6.47%	-21.90%	24.29%	59.31%	13.13%	-39.28%	-	-
Horiz. %	113.11%	106.24%	136.03%	109.44%	68.69%	60.72%	100.00%	-
EY	4.64	4.94	3.86	4.79	7.64	8.64	5.24	-2.00%
YoY %	-6.07%	27.98%	-19.42%	-37.30%	-11.57%	64.89%	-	-
Horiz. %	88.55%	94.27%	73.66%	91.41%	145.80%	164.89%	100.00%	-
DY	0.90	0.82	0.72	0.01	0.01	0.03	0.02	88.54%
YoY %	9.76%	13.89%	7,100.00%	0.00%	-66.67%	50.00%	-	-
Horiz. %	4,500.00%	4,100.00%	3,600.00%	50.00%	50.00%	150.00%	100.00%	-
P/NAPS	15.91	17.74	21.59	17.08	3.76	2.94	2.72	34.21%
YoY %	-10.32%	-17.83%	26.41%	354.26%	27.89%	8.09%	-	-
Horiz. %	584.93%	652.21%	793.75%	627.94%	138.24%	108.09%	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 - 09 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

314

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

309

MYEG

MY E.G. SERVICES BHD

305

VSTECS

VSTECS BERHAD

274

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

PBBANK

PUBLIC BANK BHD

197

SNS

SNS NETWORK TECHNOLOGY BERHAD

186

DNEX

DAGANG NEXCHANGE BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

CLASSITA

0.04

0.00

40,894,200

MRCB

0.72

+0.03

23,333,600

PMHLDG

0.31

+0.015

22,389,800

ICONIC

0.12

0.00

18,086,900

0.105

0.00

14,709,400

ICONIC-WA

0.045

0.00

14,232,300

SNS

0.51

-0.02

13,281,100

More active Stocks

SBAGAN

5.38

+0.41

112,300

KLK

23.20

+0.28

100

KLUANG

5.08

+0.27

52,200

MCEHLDG

1.95

+0.24

2,925,800

KUCHAI

2.04

+0.21

307,600

VSTECS

3.75

+0.17

2,916,400

MCEHLDG-WA

1.20

+0.11

699,800

UTDPLT

25.60

+0.10

22,100

HSI-CVH

0.995

+0.085

50,000

HLIND

10.92

+0.08

1,300

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.50

-0.10

2,300

HEIM

23.80

-0.10

500

DLADY

33.28

-0.10

500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

MSM

3.18

-0.08

315,000

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