[CARLSBG] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -37.97%
YoY- -1.19%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 345,512 334,154 213,141 198,990 196,144 230,783 196,119 9.89%
PBT 40,948 40,585 17,099 20,684 21,845 30,494 21,691 11.16%
Tax -9,706 -9,510 -4,001 -4,245 -5,208 -7,098 -2,218 27.87%
NP 31,242 31,075 13,098 16,439 16,637 23,396 19,473 8.19%
-
NP to SH 31,019 30,815 12,875 16,439 16,637 23,396 19,473 8.06%
-
Tax Rate 23.70% 23.43% 23.40% 20.52% 23.84% 23.28% 10.23% -
Total Cost 314,270 303,079 200,043 182,551 179,507 207,387 176,646 10.07%
-
Net Worth 556,202 541,096 478,300 446,114 431,216 464,861 452,433 3.49%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 152 244 150 152 152 22,937 22,927 -56.64%
Div Payout % 0.49% 0.79% 1.17% 0.93% 0.92% 98.04% 117.74% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 556,202 541,096 478,300 446,114 431,216 464,861 452,433 3.49%
NOSH 305,605 305,704 300,817 305,557 305,827 305,830 305,698 -0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.04% 9.30% 6.15% 8.26% 8.48% 10.14% 9.93% -
ROE 5.58% 5.69% 2.69% 3.68% 3.86% 5.03% 4.30% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 113.06 109.31 70.85 65.12 64.14 75.46 64.15 9.90%
EPS 10.15 10.08 4.28 5.38 5.44 7.65 6.37 8.07%
DPS 0.05 0.08 0.05 0.05 0.05 7.50 7.50 -56.60%
NAPS 1.82 1.77 1.59 1.46 1.41 1.52 1.48 3.50%
Adjusted Per Share Value based on latest NOSH - 305,557
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 113.01 109.29 69.71 65.08 64.15 75.48 64.14 9.89%
EPS 10.15 10.08 4.21 5.38 5.44 7.65 6.37 8.07%
DPS 0.05 0.08 0.05 0.05 0.05 7.50 7.50 -56.60%
NAPS 1.8192 1.7697 1.5644 1.4591 1.4104 1.5204 1.4798 3.49%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 7.26 5.00 3.78 3.88 4.84 5.00 5.50 -
P/RPS 6.42 4.57 5.33 5.96 7.55 6.63 8.57 -4.69%
P/EPS 71.53 49.60 88.32 72.12 88.97 65.36 86.34 -3.08%
EY 1.40 2.02 1.13 1.39 1.12 1.53 1.16 3.18%
DY 0.01 0.02 0.01 0.01 0.01 1.50 1.36 -55.88%
P/NAPS 3.99 2.82 2.38 2.66 3.43 3.29 3.72 1.17%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 18/08/10 27/08/09 22/08/08 20/08/07 30/08/06 22/08/05 -
Price 6.85 5.20 4.33 3.82 4.86 5.00 5.35 -
P/RPS 6.06 4.76 6.11 5.87 7.58 6.63 8.34 -5.18%
P/EPS 67.49 51.59 101.17 71.00 89.34 65.36 83.99 -3.57%
EY 1.48 1.94 0.99 1.41 1.12 1.53 1.19 3.69%
DY 0.01 0.02 0.01 0.01 0.01 1.50 1.40 -56.09%
P/NAPS 3.76 2.94 2.72 2.62 3.45 3.29 3.61 0.68%

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

Post a Comment