[CARLSBG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	1,649,916	1,615,029	1,556,548	1,664,381	1,539,184	1,389,468	993,449	8.81%
YoY %	2.16%	3.76%	-6.48%	8.13%	10.78%	39.86%	-	-
Horiz. %	166.08%	162.57%	156.68%	167.54%	154.93%	139.86%	100.00%	-
PBT	250,510	262,753	213,008	261,981	232,204	182,170	100,996	16.33%
YoY %	-4.66%	23.35%	-18.69%	12.82%	27.47%	80.37%	-	-
Horiz. %	248.04%	260.16%	210.91%	259.40%	229.91%	180.37%	100.00%	-
Tax	-57,798	-59,208	-50,772	-57,993	-59,392	-44,345	-25,814	14.37%
YoY %	2.38%	-16.62%	12.45%	2.36%	-33.93%	-71.79%	-	-
Horiz. %	223.90%	229.36%	196.68%	224.66%	230.08%	171.79%	100.00%	-
NP	192,712	203,545	162,236	203,988	172,812	137,825	75,181	16.97%
YoY %	-5.32%	25.46%	-20.47%	18.04%	25.39%	83.32%	-	-
Horiz. %	256.33%	270.74%	215.79%	271.33%	229.86%	183.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,572	198,202	159,845	201,550	171,748	136,996	74,724	16.67%
YoY %	-4.86%	24.00%	-20.69%	17.35%	25.37%	83.34%	-	-
Horiz. %	252.36%	265.25%	213.91%	269.73%	229.84%	183.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.07%	22.53%	23.84%	22.14%	25.58%	24.34%	25.56%	-
YoY %	2.40%	-5.49%	7.68%	-13.45%	5.09%	-4.77%	-	-
Horiz. %	90.26%	88.15%	93.27%	86.62%	100.08%	95.23%	100.00%	-
Total Cost	1,457,204	1,411,484	1,394,312	1,460,393	1,366,372	1,251,642	918,268	7.99%
YoY %	3.24%	1.23%	-4.52%	6.88%	9.17%	36.30%	-	-
Horiz. %	158.69%	153.71%	151.84%	159.04%	148.80%	136.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,403	272,115	244,598	281,288	605,378	574,722	504,508	-8.94%
YoY %	5.62%	11.25%	-13.04%	-53.54%	5.33%	13.92%	-	-
Horiz. %	56.97%	53.94%	48.48%	55.75%	119.99%	113.92%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	20,383	20,383	20,383	20,383	203	326	202	115.69%
YoY %	0.00%	0.00%	0.00%	9,940.89%	-37.73%	61.39%	-	-
Horiz. %	10,090.59%	10,090.59%	10,090.59%	10,090.59%	100.50%	161.39%	100.00%	-
Div Payout %	10.81%	10.28%	12.75%	10.11%	0.12%	0.24%	0.27%	-
YoY %	5.16%	-19.37%	26.11%	8,325.00%	-50.00%	-11.11%	-	-
Horiz. %	4,003.70%	3,807.41%	4,722.22%	3,744.44%	44.44%	88.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	287,403	272,115	244,598	281,288	605,378	574,722	504,508	-8.94%
YoY %	5.62%	11.25%	-13.04%	-53.54%	5.33%	13.92%	-	-
Horiz. %	56.97%	53.94%	48.48%	55.75%	119.99%	113.92%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,746	305,703	303,920	0.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	0.59%	-	-
Horiz. %	100.60%	100.60%	100.60%	100.60%	100.60%	100.59%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	11.68%	12.60%	10.42%	12.26%	11.23%	9.92%	7.57%	-
YoY %	-7.30%	20.92%	-15.01%	9.17%	13.21%	31.04%	-	-
Horiz. %	154.29%	166.45%	137.65%	161.96%	148.35%	131.04%	100.00%	-
ROE	65.61%	72.84%	65.35%	71.65%	28.37%	23.84%	14.81%	-
YoY %	-9.93%	11.46%	-8.79%	152.56%	19.00%	60.97%	-	-
Horiz. %	443.01%	491.83%	441.26%	483.79%	191.56%	160.97%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	539.63	528.22	509.10	544.36	503.42	454.51	326.88	8.70%
YoY %	2.16%	3.76%	-6.48%	8.13%	10.76%	39.04%	-	-
Horiz. %	165.09%	161.59%	155.75%	166.53%	154.01%	139.04%	100.00%	-
EPS	61.68	64.83	52.28	65.92	56.17	44.81	24.59	16.55%
YoY %	-4.86%	24.01%	-20.69%	17.36%	25.35%	82.23%	-	-
Horiz. %	250.83%	263.64%	212.61%	268.08%	228.43%	182.23%	100.00%	-
DPS	6.67	6.67	6.67	6.67	0.07	0.11	0.07	113.64%
YoY %	0.00%	0.00%	0.00%	9,428.57%	-36.36%	57.14%	-	-
Horiz. %	9,528.57%	9,528.57%	9,528.57%	9,528.57%	100.00%	157.14%	100.00%	-
NAPS	0.94	0.89	0.80	0.92	1.98	1.88	1.66	-9.03%
YoY %	5.62%	11.25%	-13.04%	-53.54%	5.32%	13.25%	-	-
Horiz. %	56.63%	53.61%	48.19%	55.42%	119.28%	113.25%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	539.63	528.22	509.10	544.36	503.42	454.45	324.92	8.81%
YoY %	2.16%	3.76%	-6.48%	8.13%	10.78%	39.87%	-	-
Horiz. %	166.08%	162.57%	156.68%	167.54%	154.94%	139.87%	100.00%	-
EPS	61.68	64.83	52.28	65.92	56.17	44.81	24.44	16.67%
YoY %	-4.86%	24.01%	-20.69%	17.36%	25.35%	83.35%	-	-
Horiz. %	252.37%	265.26%	213.91%	269.72%	229.83%	183.35%	100.00%	-
DPS	6.67	6.67	6.67	6.67	0.07	0.11	0.07	113.64%
YoY %	0.00%	0.00%	0.00%	9,428.57%	-36.36%	57.14%	-	-
Horiz. %	9,528.57%	9,528.57%	9,528.57%	9,528.57%	100.00%	157.14%	100.00%	-
NAPS	0.94	0.89	0.80	0.92	1.98	1.8797	1.6501	-8.94%
YoY %	5.62%	11.25%	-13.04%	-53.54%	5.34%	13.91%	-	-
Horiz. %	56.97%	53.94%	48.48%	55.75%	119.99%	113.91%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	11.96	11.98	12.80	11.50	6.45	5.18	4.20	-
P/RPS	2.22	2.27	2.51	2.11	1.28	1.14	1.28	9.60%
YoY %	-2.20%	-9.56%	18.96%	64.84%	12.28%	-10.94%	-	-
Horiz. %	173.44%	177.34%	196.09%	164.84%	100.00%	89.06%	100.00%	-
P/EPS	19.39	18.48	24.48	17.45	11.48	11.56	17.08	2.13%
YoY %	4.92%	-24.51%	40.29%	52.00%	-0.69%	-32.32%	-	-
Horiz. %	113.52%	108.20%	143.33%	102.17%	67.21%	67.68%	100.00%	-
EY	5.16	5.41	4.08	5.73	8.71	8.65	5.85	-2.06%
YoY %	-4.62%	32.60%	-28.80%	-34.21%	0.69%	47.86%	-	-
Horiz. %	88.21%	92.48%	69.74%	97.95%	148.89%	147.86%	100.00%	-
DY	0.56	0.56	0.52	0.58	0.01	0.02	0.02	74.21%
YoY %	0.00%	7.69%	-10.34%	5,700.00%	-50.00%	0.00%	-	-
Horiz. %	2,800.00%	2,800.00%	2,600.00%	2,900.00%	50.00%	100.00%	100.00%	-
P/NAPS	12.72	13.46	16.00	12.50	3.26	2.76	2.53	30.87%
YoY %	-5.50%	-15.87%	28.00%	283.44%	18.12%	9.09%	-	-
Horiz. %	502.77%	532.02%	632.41%	494.07%	128.85%	109.09%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	28/11/14	18/11/13	29/11/12	15/11/11	11/11/10	26/11/09	-
Price	11.44	12.00	12.14	12.30	7.05	5.85	4.40	-
P/RPS	2.12	2.27	2.38	2.26	1.40	1.29	1.35	7.80%
YoY %	-6.61%	-4.62%	5.31%	61.43%	8.53%	-4.44%	-	-
Horiz. %	157.04%	168.15%	176.30%	167.41%	103.70%	95.56%	100.00%	-
P/EPS	18.55	18.51	23.22	18.66	12.55	13.05	17.90	0.59%
YoY %	0.22%	-20.28%	24.44%	48.69%	-3.83%	-27.09%	-	-
Horiz. %	103.63%	103.41%	129.72%	104.25%	70.11%	72.91%	100.00%	-
EY	5.39	5.40	4.31	5.36	7.97	7.66	5.59	-0.60%
YoY %	-0.19%	25.29%	-19.59%	-32.75%	4.05%	37.03%	-	-
Horiz. %	96.42%	96.60%	77.10%	95.89%	142.58%	137.03%	100.00%	-
DY	0.58	0.56	0.55	0.54	0.01	0.02	0.02	75.23%
YoY %	3.57%	1.82%	1.85%	5,300.00%	-50.00%	0.00%	-	-
Horiz. %	2,900.00%	2,800.00%	2,750.00%	2,700.00%	50.00%	100.00%	100.00%	-
P/NAPS	12.17	13.48	15.18	13.37	3.56	3.11	2.65	28.91%
YoY %	-9.72%	-11.20%	13.54%	275.56%	14.47%	17.36%	-	-
Horiz. %	459.25%	508.68%	572.83%	504.53%	134.34%	117.36%	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

2024-05-13 09:00:00

EMA 5

30 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

288

HLIND

HONG LEONG INDUSTRIES BHD

286

PTRANS

PERAK TRANSIT BERHAD

275

GENTING

GENTING BHD

136

YTLPOWR

YTL POWER INTERNATIONAL BHD

136

VSTECS

VSTECS BERHAD

114

PBBANK

PUBLIC BANK BHD

107

TOPGLOV

TOP GLOVE CORPORATION BHD

106

MYEG

MY E.G. SERVICES BHD

103

Daily Stocks

HSI-CXG

0.21

-0.005

179,613,200

HSI-HUT

0.125

-0.02

125,778,000

HSI-CT2

0.095

0.00

49,241,700

AHB

0.165

0.00

47,595,500

MYEG

0.995

+0.01

45,042,100

AWANTEC

0.385

+0.13

29,828,300

SENDAI-WA

0.41

+0.085

29,572,400

TWL

0.025

0.00

29,005,600

PWRWELL

0.425

-0.02

27,716,700

KNM

0.08

+0.01

24,454,300

More active Stocks

SBAGAN

6.59

+0.99

627,100

ALLIANZ-PA

23.00

+0.60

100

KLUANG

5.86

+0.55

220,900

2.27

+0.32

14,798,000

HSI-CXM

1.03

+0.25

2,000

CHGP

2.97

+0.20

1,732,400

AMWAY

7.38

+0.18

8,400

MANULFE

2.52

+0.17

574,400

PGF-PA

1.12

+0.17

4,500

GENTING

4.71

+0.16

7,719,000

More gainer Stocks

EQ8MID

1.10

-0.215

1,000

PETDAG

21.32

-0.14

79,500

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.11

126,600

APOLLO

6.87

-0.11

5,700

FFB-C5

0.06

-0.09

73,000

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

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