[CARLSBG] YoY TTM 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
TTM Result
Revenue	1,541,811	1,562,633	1,574,071	1,408,276	1,255,101	974,775	936,799	8.65%
YoY %	-1.33%	-0.73%	11.77%	12.20%	28.76%	4.05%	-	-
Horiz. %	164.58%	166.81%	168.03%	150.33%	133.98%	104.05%	100.00%	-
PBT	250,273	236,531	232,162	191,980	145,863	91,616	117,909	13.35%
YoY %	5.81%	1.88%	20.93%	31.62%	59.21%	-22.30%	-	-
Horiz. %	212.26%	200.60%	196.90%	162.82%	123.71%	77.70%	100.00%	-
Tax	-52,438	-51,332	-54,207	-46,427	-34,574	-23,747	-23,753	14.10%
YoY %	-2.15%	5.30%	-16.76%	-34.28%	-45.59%	0.03%	-	-
Horiz. %	220.76%	216.11%	228.21%	195.46%	145.56%	99.97%	100.00%	-
NP	197,835	185,199	177,955	145,553	111,289	67,869	94,156	13.16%
YoY %	6.82%	4.07%	22.26%	30.79%	63.98%	-27.92%	-	-
Horiz. %	210.11%	196.69%	189.00%	154.59%	118.20%	72.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,853	182,974	176,303	144,545	110,539	67,473	94,156	12.88%
YoY %	6.49%	3.78%	21.97%	30.76%	63.83%	-28.34%	-	-
Horiz. %	206.95%	194.33%	187.25%	153.52%	117.40%	71.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.95%	21.70%	23.35%	24.18%	23.70%	25.92%	20.15%	-
YoY %	-3.46%	-7.07%	-3.43%	2.03%	-8.56%	28.64%	-	-
Horiz. %	103.97%	107.69%	115.88%	120.00%	117.62%	128.64%	100.00%	-
Total Cost	1,343,976	1,377,434	1,396,116	1,262,723	1,143,812	906,906	842,643	8.08%
YoY %	-2.43%	-1.34%	10.56%	10.40%	26.12%	7.63%	-	-
Horiz. %	159.50%	163.47%	165.68%	149.85%	135.74%	107.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	210,966	195,678	220,138	556,202	541,096	478,300	446,114	-11.72%
YoY %	7.81%	-11.11%	-60.42%	2.79%	13.13%	7.21%	-	-
Horiz. %	47.29%	43.86%	49.35%	124.68%	121.29%	107.21%	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	186,506	192,621	206,458	154,615	54,652	23,123	91,899	12.51%
YoY %	-3.17%	-6.70%	33.53%	182.91%	136.35%	-74.84%	-	-
Horiz. %	202.95%	209.60%	224.66%	168.24%	59.47%	25.16%	100.00%	-
Div Payout %	95.72%	105.27%	117.10%	106.97%	49.44%	34.27%	97.60%	-
YoY %	-9.07%	-10.10%	9.47%	116.36%	44.27%	-64.89%	-	-
Horiz. %	98.07%	107.86%	119.98%	109.60%	50.66%	35.11%	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	556,202	541,096	478,300	446,114	-11.72%
YoY %	7.81%	-11.11%	-60.42%	2.79%	13.13%	7.21%	-	-
Horiz. %	47.29%	43.86%	49.35%	124.68%	121.29%	107.21%	100.00%	-
NOSH	305,748	305,748	305,748	305,605	305,704	300,817	305,557	0.01%
YoY %	0.00%	0.00%	0.05%	-0.03%	1.62%	-1.55%	-	-
Horiz. %	100.06%	100.06%	100.06%	100.02%	100.05%	98.45%	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	12.83%	11.85%	11.31%	10.34%	8.87%	6.96%	10.05%	-
YoY %	8.27%	4.77%	9.38%	16.57%	27.44%	-30.75%	-	-
Horiz. %	127.66%	117.91%	112.54%	102.89%	88.26%	69.25%	100.00%	-
ROE	92.36%	93.51%	80.09%	25.99%	20.43%	14.11%	21.11%	-
YoY %	-1.23%	16.76%	208.16%	27.21%	44.79%	-33.16%	-	-
Horiz. %	437.52%	442.97%	379.39%	123.12%	96.78%	66.84%	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	504.28	511.09	514.83	460.81	410.56	324.04	306.59	8.64%
YoY %	-1.33%	-0.73%	11.72%	12.24%	26.70%	5.69%	-	-
Horiz. %	164.48%	166.70%	167.92%	150.30%	133.91%	105.69%	100.00%	-
EPS	63.73	59.84	57.66	47.30	36.16	22.43	30.81	12.87%
YoY %	6.50%	3.78%	21.90%	30.81%	61.21%	-27.20%	-	-
Horiz. %	206.85%	194.22%	187.15%	153.52%	117.36%	72.80%	100.00%	-
DPS	61.00	63.00	67.55	50.55	18.08	7.55	30.05	12.51%
YoY %	-3.17%	-6.74%	33.63%	179.59%	139.47%	-74.88%	-	-
Horiz. %	203.00%	209.65%	224.79%	168.22%	60.17%	25.12%	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	504.28	511.09	514.83	460.60	410.50	318.82	306.40	8.65%
YoY %	-1.33%	-0.73%	11.77%	12.20%	28.76%	4.05%	-	-
Horiz. %	164.58%	166.80%	168.03%	150.33%	133.98%	104.05%	100.00%	-
EPS	63.73	59.84	57.66	47.28	36.15	22.07	30.80	12.87%
YoY %	6.50%	3.78%	21.95%	30.79%	63.80%	-28.34%	-	-
Horiz. %	206.92%	194.29%	187.21%	153.51%	117.37%	71.66%	100.00%	-
DPS	61.00	63.00	67.55	50.57	17.88	7.56	30.06	12.51%
YoY %	-3.17%	-6.74%	33.58%	182.83%	136.51%	-74.85%	-	-
Horiz. %	202.93%	209.58%	224.72%	168.23%	59.48%	25.15%	100.00%	-
NAPS	0.69	0.64	0.72	1.8192	1.7697	1.5644	1.4591	-11.72%
YoY %	7.81%	-11.11%	-60.42%	2.80%	13.12%	7.22%	-	-
Horiz. %	47.29%	43.86%	49.35%	124.68%	121.29%	107.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
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	2.42	2.99	2.34	1.58	1.22	1.17	1.27	11.33%
YoY %	-19.06%	27.78%	48.10%	29.51%	4.27%	-7.87%	-	-
Horiz. %	190.55%	235.43%	184.25%	124.41%	96.06%	92.13%	100.00%	-
P/EPS	19.14	25.57	20.88	15.35	13.83	16.85	12.59	7.22%
YoY %	-25.15%	22.46%	36.03%	10.99%	-17.92%	33.84%	-	-
Horiz. %	152.03%	203.10%	165.85%	121.92%	109.85%	133.84%	100.00%	-
EY	5.22	3.91	4.79	6.51	7.23	5.93	7.94	-6.74%
YoY %	33.50%	-18.37%	-26.42%	-9.96%	21.92%	-25.31%	-	-
Horiz. %	65.74%	49.24%	60.33%	81.99%	91.06%	74.69%	100.00%	-
DY	5.00	4.12	5.61	6.96	3.62	2.00	7.74	-7.02%
YoY %	21.36%	-26.56%	-19.40%	92.27%	81.00%	-74.16%	-	-
Horiz. %	64.60%	53.23%	72.48%	89.92%	46.77%	25.84%	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	2.43	2.70	2.39	1.49	1.27	1.34	1.25	11.71%
YoY %	-10.00%	12.97%	60.40%	17.32%	-5.22%	7.20%	-	-
Horiz. %	194.40%	216.00%	191.20%	119.20%	101.60%	107.20%	100.00%	-
P/EPS	19.21	23.09	21.33	14.48	14.38	19.30	12.40	7.56%
YoY %	-16.80%	8.25%	47.31%	0.70%	-25.49%	55.65%	-	-
Horiz. %	154.92%	186.21%	172.02%	116.77%	115.97%	155.65%	100.00%	-
EY	5.21	4.33	4.69	6.90	6.95	5.18	8.07	-7.03%
YoY %	20.32%	-7.68%	-32.03%	-0.72%	34.17%	-35.81%	-	-
Horiz. %	64.56%	53.66%	58.12%	85.50%	86.12%	64.19%	100.00%	-
DY	4.98	4.56	5.49	7.38	3.48	1.74	7.87	-7.34%
YoY %	9.21%	-16.94%	-25.61%	112.07%	100.00%	-77.89%	-	-
Horiz. %	63.28%	57.94%	69.76%	93.77%	44.22%	22.11%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:00:00

EMA 5

5 Mins

SELL

2024-05-20 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 15:40:00

EMA 5

5 Mins

BUY

2024-05-20 15:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-20 15:40:00

TURTLE SYSTEM 20

5 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

340

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

317

MBSB

MALAYSIA BUILDING SOCIETY BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

267

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

PBBANK

PUBLIC BANK BHD

214

DNEX

DAGANG NEXCHANGE BERHAD

211

GENTING

GENTING BHD

208

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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