[CARLSBG] YoY TTM 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
TTM Result
Revenue	1,664,920	1,541,811	1,562,633	1,574,071	1,408,276	1,255,101	974,775	9.32%
YoY %	7.98%	-1.33%	-0.73%	11.77%	12.20%	28.76%	-	-
Horiz. %	170.80%	158.17%	160.31%	161.48%	144.47%	128.76%	100.00%	-
PBT	260,042	250,273	236,531	232,162	191,980	145,863	91,616	18.98%
YoY %	3.90%	5.81%	1.88%	20.93%	31.62%	59.21%	-	-
Horiz. %	283.84%	273.18%	258.18%	253.41%	209.55%	159.21%	100.00%	-
Tax	-56,163	-52,438	-51,332	-54,207	-46,427	-34,574	-23,747	15.41%
YoY %	-7.10%	-2.15%	5.30%	-16.76%	-34.28%	-45.59%	-	-
Horiz. %	236.51%	220.82%	216.16%	228.27%	195.51%	145.59%	100.00%	-
NP	203,879	197,835	185,199	177,955	145,553	111,289	67,869	20.11%
YoY %	3.06%	6.82%	4.07%	22.26%	30.79%	63.98%	-	-
Horiz. %	300.40%	291.50%	272.88%	262.20%	214.46%	163.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	198,144	194,853	182,974	176,303	144,545	110,539	67,473	19.65%
YoY %	1.69%	6.49%	3.78%	21.97%	30.76%	63.83%	-	-
Horiz. %	293.66%	288.79%	271.18%	261.29%	214.23%	163.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.60%	20.95%	21.70%	23.35%	24.18%	23.70%	25.92%	-
YoY %	3.10%	-3.46%	-7.07%	-3.43%	2.03%	-8.56%	-	-
Horiz. %	83.33%	80.83%	83.72%	90.08%	93.29%	91.44%	100.00%	-
Total Cost	1,461,041	1,343,976	1,377,434	1,396,116	1,262,723	1,143,812	906,906	8.26%
YoY %	8.71%	-2.43%	-1.34%	10.56%	10.40%	26.12%	-	-
Horiz. %	161.10%	148.19%	151.88%	153.94%	139.23%	126.12%	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	556,202	541,096	478,300	-12.53%
YoY %	1.45%	7.81%	-11.11%	-60.42%	2.79%	13.13%	-	-
Horiz. %	44.75%	44.11%	40.91%	46.03%	116.29%	113.13%	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	217,081	186,506	192,621	206,458	154,615	54,652	23,123	45.21%
YoY %	16.39%	-3.17%	-6.70%	33.53%	182.91%	136.35%	-	-
Horiz. %	938.81%	806.58%	833.03%	892.87%	668.66%	236.35%	100.00%	-
Div Payout %	109.56%	95.72%	105.27%	117.10%	106.97%	49.44%	34.27%	-
YoY %	14.46%	-9.07%	-10.10%	9.47%	116.36%	44.27%	-	-
Horiz. %	319.70%	279.31%	307.18%	341.70%	312.14%	144.27%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	214,023	210,966	195,678	220,138	556,202	541,096	478,300	-12.53%
YoY %	1.45%	7.81%	-11.11%	-60.42%	2.79%	13.13%	-	-
Horiz. %	44.75%	44.11%	40.91%	46.03%	116.29%	113.13%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,605	305,704	300,817	0.27%
YoY %	0.00%	0.00%	0.00%	0.05%	-0.03%	1.62%	-	-
Horiz. %	101.64%	101.64%	101.64%	101.64%	101.59%	101.62%	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	12.25%	12.83%	11.85%	11.31%	10.34%	8.87%	6.96%	-
YoY %	-4.52%	8.27%	4.77%	9.38%	16.57%	27.44%	-	-
Horiz. %	176.01%	184.34%	170.26%	162.50%	148.56%	127.44%	100.00%	-
ROE	92.58%	92.36%	93.51%	80.09%	25.99%	20.43%	14.11%	-
YoY %	0.24%	-1.23%	16.76%	208.16%	27.21%	44.79%	-	-
Horiz. %	656.13%	654.57%	662.72%	567.61%	184.20%	144.79%	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	544.54	504.28	511.09	514.83	460.81	410.56	324.04	9.03%
YoY %	7.98%	-1.33%	-0.73%	11.72%	12.24%	26.70%	-	-
Horiz. %	168.05%	155.62%	157.72%	158.88%	142.21%	126.70%	100.00%	-
EPS	64.81	63.73	59.84	57.66	47.30	36.16	22.43	19.33%
YoY %	1.69%	6.50%	3.78%	21.90%	30.81%	61.21%	-	-
Horiz. %	288.94%	284.13%	266.79%	257.07%	210.88%	161.21%	100.00%	-
DPS	71.00	61.00	63.00	67.55	50.55	18.08	7.55	45.25%
YoY %	16.39%	-3.17%	-6.74%	33.63%	179.59%	139.47%	-	-
Horiz. %	940.40%	807.95%	834.44%	894.70%	669.54%	239.47%	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	544.54	504.28	511.09	514.83	460.60	410.50	318.82	9.32%
YoY %	7.98%	-1.33%	-0.73%	11.77%	12.20%	28.76%	-	-
Horiz. %	170.80%	158.17%	160.31%	161.48%	144.47%	128.76%	100.00%	-
EPS	64.81	63.73	59.84	57.66	47.28	36.15	22.07	19.65%
YoY %	1.69%	6.50%	3.78%	21.95%	30.79%	63.80%	-	-
Horiz. %	293.66%	288.76%	271.14%	261.26%	214.23%	163.80%	100.00%	-
DPS	71.00	61.00	63.00	67.55	50.57	17.88	7.56	45.22%
YoY %	16.39%	-3.17%	-6.74%	33.58%	182.83%	136.51%	-	-
Horiz. %	939.15%	806.88%	833.33%	893.52%	668.92%	236.51%	100.00%	-
NAPS	0.70	0.69	0.64	0.72	1.8192	1.7697	1.5644	-12.53%
YoY %	1.45%	7.81%	-11.11%	-60.42%	2.80%	13.12%	-	-
Horiz. %	44.75%	44.11%	40.91%	46.02%	116.29%	113.12%	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	2.42	2.99	2.34	1.58	1.22	1.17	11.91%
YoY %	-4.96%	-19.06%	27.78%	48.10%	29.51%	4.27%	-	-
Horiz. %	196.58%	206.84%	255.56%	200.00%	135.04%	104.27%	100.00%	-
P/EPS	19.29	19.14	25.57	20.88	15.35	13.83	16.85	2.27%
YoY %	0.78%	-25.15%	22.46%	36.03%	10.99%	-17.92%	-	-
Horiz. %	114.48%	113.59%	151.75%	123.92%	91.10%	82.08%	100.00%	-
EY	5.18	5.22	3.91	4.79	6.51	7.23	5.93	-2.22%
YoY %	-0.77%	33.50%	-18.37%	-26.42%	-9.96%	21.92%	-	-
Horiz. %	87.35%	88.03%	65.94%	80.78%	109.78%	121.92%	100.00%	-
DY	5.68	5.00	4.12	5.61	6.96	3.62	2.00	18.99%
YoY %	13.60%	21.36%	-26.56%	-19.40%	92.27%	81.00%	-	-
Horiz. %	284.00%	250.00%	206.00%	280.50%	348.00%	181.00%	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	2.43	2.70	2.39	1.49	1.27	1.34	7.33%
YoY %	-15.64%	-10.00%	12.97%	60.40%	17.32%	-5.22%	-	-
Horiz. %	152.99%	181.34%	201.49%	178.36%	111.19%	94.78%	100.00%	-
P/EPS	17.19	19.21	23.09	21.33	14.48	14.38	19.30	-1.91%
YoY %	-10.52%	-16.80%	8.25%	47.31%	0.70%	-25.49%	-	-
Horiz. %	89.07%	99.53%	119.64%	110.52%	75.03%	74.51%	100.00%	-
EY	5.82	5.21	4.33	4.69	6.90	6.95	5.18	1.95%
YoY %	11.71%	20.32%	-7.68%	-32.03%	-0.72%	34.17%	-	-
Horiz. %	112.36%	100.58%	83.59%	90.54%	133.20%	134.17%	100.00%	-
DY	6.37	4.98	4.56	5.49	7.38	3.48	1.74	24.13%
YoY %	27.91%	9.21%	-16.94%	-25.61%	112.07%	100.00%	-	-
Horiz. %	366.09%	286.21%	262.07%	315.52%	424.14%	200.00%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:15:00

ADX

5 Mins

SELL

2024-05-10 16:05:00

EMA 5

5 Mins

BUY

2024-05-10 16:00:00

EMA 5

10 Mins

BUY

2024-05-10 15:55:00

ADX

5 Mins

BUY

2024-05-10 15:40:00

EMA 5

10 Mins

SELL

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

413

MPI

MALAYSIAN PACIFIC INDUSTRIES

405

HLIND

HONG LEONG INDUSTRIES BHD

400

MYEG

MY E.G. SERVICES BHD

397

VSTECS

VSTECS BERHAD

367

YTLPOWR

YTL POWER INTERNATIONAL BHD

341

SNS

SNS NETWORK TECHNOLOGY BERHAD

275

PBBANK

PUBLIC BANK BHD

267

DNEX

DAGANG NEXCHANGE BERHAD

263

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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