[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,703,092	1,663,562	1,603,914	1,630,590	1,674,886	1,505,454	1,425,218	3.01%
YoY %	2.38%	3.72%	-1.64%	-2.64%	11.25%	5.63%	-	-
Horiz. %	119.50%	116.72%	112.54%	114.41%	117.52%	105.63%	100.00%	-
PBT	289,344	215,098	243,518	215,830	234,070	210,494	179,606	8.26%
YoY %	34.52%	-11.67%	12.83%	-7.79%	11.20%	17.20%	-	-
Horiz. %	161.10%	119.76%	135.58%	120.17%	130.32%	117.20%	100.00%	-
Tax	-55,528	-53,466	-55,802	-50,542	-51,674	-49,248	-41,220	5.08%
YoY %	-3.86%	4.19%	-10.41%	2.19%	-4.93%	-19.48%	-	-
Horiz. %	134.71%	129.71%	135.38%	122.62%	125.36%	119.48%	100.00%	-
NP	233,816	161,632	187,716	165,288	182,396	161,246	138,386	9.12%
YoY %	44.66%	-13.90%	13.57%	-9.38%	13.12%	16.52%	-	-
Horiz. %	168.96%	116.80%	135.65%	119.44%	131.80%	116.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,602	157,870	184,746	162,894	180,212	159,926	137,320	8.85%
YoY %	44.80%	-14.55%	13.41%	-9.61%	12.68%	16.46%	-	-
Horiz. %	166.47%	114.97%	134.54%	118.62%	131.24%	116.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.19%	24.86%	22.91%	23.42%	22.08%	23.40%	22.95%	-
YoY %	-22.81%	8.51%	-2.18%	6.07%	-5.64%	1.96%	-	-
Horiz. %	83.62%	108.32%	99.83%	102.05%	96.21%	101.96%	100.00%	-
Total Cost	1,469,276	1,501,930	1,416,198	1,465,302	1,492,490	1,344,208	1,286,832	2.23%
YoY %	-2.17%	6.05%	-3.35%	-1.82%	11.03%	4.46%	-	-
Horiz. %	114.18%	116.72%	110.05%	113.87%	115.98%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,540	214,023	210,966	195,678	220,138	556,530	541,087	-12.56%
YoY %	12.86%	1.45%	7.81%	-11.11%	-60.44%	2.85%	-	-
Horiz. %	44.64%	39.55%	38.99%	36.16%	40.68%	102.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	30,574	30,574	30,574	30,574	305	305	489	99.09%
YoY %	0.00%	0.00%	0.00%	9,924.26%	0.00%	-37.63%	-	-
Horiz. %	6,252.35%	6,252.35%	6,252.35%	6,252.35%	62.37%	62.37%	100.00%	-
Div Payout %	13.37%	19.37%	16.55%	18.77%	0.17%	0.19%	0.36%	-
YoY %	-30.98%	17.04%	-11.83%	10,941.18%	-10.53%	-47.22%	-	-
Horiz. %	3,713.89%	5,380.56%	4,597.22%	5,213.89%	47.22%	52.78%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	241,540	214,023	210,966	195,678	220,138	556,530	541,087	-12.56%
YoY %	12.86%	1.45%	7.81%	-11.11%	-60.44%	2.85%	-	-
Horiz. %	44.64%	39.55%	38.99%	36.16%	40.68%	102.85%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,748	305,785	305,699	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.01%	0.03%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	13.73%	9.72%	11.70%	10.14%	10.89%	10.71%	9.71%	-
YoY %	41.26%	-16.92%	15.38%	-6.89%	1.68%	10.30%	-	-
Horiz. %	141.40%	100.10%	120.49%	104.43%	112.15%	110.30%	100.00%	-
ROE	94.64%	73.76%	87.57%	83.25%	81.86%	28.74%	25.38%	-
YoY %	28.31%	-15.77%	5.19%	1.70%	184.83%	13.24%	-	-
Horiz. %	372.89%	290.62%	345.04%	328.01%	322.54%	113.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	557.02	544.10	524.59	533.31	547.80	492.32	466.22	3.00%
YoY %	2.37%	3.72%	-1.64%	-2.65%	11.27%	5.60%	-	-
Horiz. %	119.48%	116.70%	112.52%	114.39%	117.50%	105.60%	100.00%	-
EPS	74.76	51.64	60.42	53.28	58.94	52.30	44.92	8.85%
YoY %	44.77%	-14.53%	13.40%	-9.60%	12.70%	16.43%	-	-
Horiz. %	166.43%	114.96%	134.51%	118.61%	131.21%	116.43%	100.00%	-
DPS	10.00	10.00	10.00	10.00	0.10	0.10	0.16	99.08%
YoY %	0.00%	0.00%	0.00%	9,900.00%	0.00%	-37.50%	-	-
Horiz. %	6,250.00%	6,250.00%	6,250.00%	6,250.00%	62.50%	62.50%	100.00%	-
NAPS	0.79	0.70	0.69	0.64	0.72	1.82	1.77	-12.56%
YoY %	12.86%	1.45%	7.81%	-11.11%	-60.44%	2.82%	-	-
Horiz. %	44.63%	39.55%	38.98%	36.16%	40.68%	102.82%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	557.02	544.10	524.59	533.31	547.80	492.38	466.14	3.01%
YoY %	2.37%	3.72%	-1.64%	-2.65%	11.26%	5.63%	-	-
Horiz. %	119.50%	116.72%	112.54%	114.41%	117.52%	105.63%	100.00%	-
EPS	74.76	51.64	60.42	53.28	58.94	52.31	44.91	8.85%
YoY %	44.77%	-14.53%	13.40%	-9.60%	12.67%	16.48%	-	-
Horiz. %	166.47%	114.99%	134.54%	118.64%	131.24%	116.48%	100.00%	-
DPS	10.00	10.00	10.00	10.00	0.10	0.10	0.16	99.08%
YoY %	0.00%	0.00%	0.00%	9,900.00%	0.00%	-37.50%	-	-
Horiz. %	6,250.00%	6,250.00%	6,250.00%	6,250.00%	62.50%	62.50%	100.00%	-
NAPS	0.79	0.70	0.69	0.64	0.72	1.8202	1.7697	-12.56%
YoY %	12.86%	1.45%	7.81%	-11.11%	-60.44%	2.85%	-	-
Horiz. %	44.64%	39.55%	38.99%	36.16%	40.68%	102.85%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	13.22	12.50	12.20	15.30	12.04	7.26	5.00	-
P/RPS	2.37	2.30	2.33	2.87	2.20	1.47	1.07	14.15%
YoY %	3.04%	-1.29%	-18.82%	30.45%	49.66%	37.38%	-	-
Horiz. %	221.50%	214.95%	217.76%	268.22%	205.61%	137.38%	100.00%	-
P/EPS	17.68	24.21	20.19	28.72	20.43	13.88	11.13	8.01%
YoY %	-26.97%	19.91%	-29.70%	40.58%	47.19%	24.71%	-	-
Horiz. %	158.85%	217.52%	181.40%	258.04%	183.56%	124.71%	100.00%	-
EY	5.66	4.13	4.95	3.48	4.90	7.20	8.98	-7.39%
YoY %	37.05%	-16.57%	42.24%	-28.98%	-31.94%	-19.82%	-	-
Horiz. %	63.03%	45.99%	55.12%	38.75%	54.57%	80.18%	100.00%	-
DY	0.76	0.80	0.82	0.65	0.01	0.01	0.03	71.29%
YoY %	-5.00%	-2.44%	26.15%	6,400.00%	0.00%	-66.67%	-	-
Horiz. %	2,533.33%	2,666.67%	2,733.33%	2,166.67%	33.33%	33.33%	100.00%	-
P/NAPS	16.73	17.86	17.68	23.91	16.72	3.99	2.82	34.51%
YoY %	-6.33%	1.02%	-26.06%	43.00%	319.05%	41.49%	-	-
Horiz. %	593.26%	633.33%	626.95%	847.87%	592.91%	141.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	25/08/15	26/08/14	27/08/13	28/08/12	25/08/11	18/08/10	-
Price	14.98	11.14	12.24	13.82	12.30	6.85	5.20	-
P/RPS	2.69	2.05	2.33	2.59	2.25	1.39	1.12	15.70%
YoY %	31.22%	-12.02%	-10.04%	15.11%	61.87%	24.11%	-	-
Horiz. %	240.18%	183.04%	208.04%	231.25%	200.89%	124.11%	100.00%	-
P/EPS	20.04	21.57	20.26	25.94	20.87	13.10	11.58	9.56%
YoY %	-7.09%	6.47%	-21.90%	24.29%	59.31%	13.13%	-	-
Horiz. %	173.06%	186.27%	174.96%	224.01%	180.22%	113.13%	100.00%	-
EY	4.99	4.64	4.94	3.86	4.79	7.64	8.64	-8.73%
YoY %	7.54%	-6.07%	27.98%	-19.42%	-37.30%	-11.57%	-	-
Horiz. %	57.75%	53.70%	57.18%	44.68%	55.44%	88.43%	100.00%	-
DY	0.67	0.90	0.82	0.72	0.01	0.01	0.03	67.73%
YoY %	-25.56%	9.76%	13.89%	7,100.00%	0.00%	-66.67%	-	-
Horiz. %	2,233.33%	3,000.00%	2,733.33%	2,400.00%	33.33%	33.33%	100.00%	-
P/NAPS	18.96	15.91	17.74	21.59	17.08	3.76	2.94	36.39%
YoY %	19.17%	-10.32%	-17.83%	26.41%	354.26%	27.89%	-	-
Horiz. %	644.90%	541.16%	603.40%	734.35%	580.95%	127.89%	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

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 15:55:00

ADX

5 Mins

BUY

2024-05-10 15:40:00

EMA 5

10 Mins

SELL

2024-05-10 15:40:00

EMA 5

5 Mins

SELL

2024-05-10 15:40:00

MACD/RSI

5 Mins

SELL

2024-05-10 12:00:00

EMA 5

10 Mins

BUY

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

366

MYEG

MY E.G. SERVICES BHD

366

PTRANS

PERAK TRANSIT BERHAD

363

HLIND

HONG LEONG INDUSTRIES BHD

360

VSTECS

VSTECS BERHAD

346

YTLPOWR

YTL POWER INTERNATIONAL BHD

318

SNS

SNS NETWORK TECHNOLOGY BERHAD

247

DNEX

DAGANG NEXCHANGE BERHAD

242

PBBANK

PUBLIC BANK BHD

241

Daily Stocks

HSI-CXG

0.205

+0.04

206,454,900

HSI-HUT

0.145

-0.045

152,675,900

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.96

+0.045

118,580,500

MRCB

0.70

+0.01

83,121,700

PMHLDG

0.29

-0.005

77,980,600

ICONIC

0.11

-0.01

75,306,400

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.98

-0.005

61,212,500

AHB

0.16

+0.015

58,472,300

More active Stocks

SBAGAN

5.60

+0.63

612,400

NESTLE

129.10

+0.60

8,100

KOBAY

2.48

+0.55

20,438,400

KLUANG

5.29

+0.48

189,500

KUCHAI

2.17

+0.34

2,010,600

SAM

5.63

+0.26

1,888,200

MNRB

2.46

+0.23

9,897,600

MCEHLDG

1.94

+0.23

7,640,200

MANULFE

2.34

+0.21

672,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.14

-1.24

122,800

PPB

15.48

-0.32

317,100

HEIM

23.60

-0.30

59,700

AJI

19.04

-0.24

362,500

HSI-HS6

0.35

-0.215

317,700

IOICORP-C60

0.055

-0.195

20,000

KLK

22.74

-0.18

203,600

HSI-HUY

0.69

-0.18

22,700

PETGAS

18.10

-0.16

114,600

VSTECS

3.45

-0.13

9,860,000

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