[CARLSBG] YoY TTM Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,742,726	1,679,710	1,664,920	1,541,811	1,562,633	1,574,071	1,408,276	3.61%
YoY %	3.75%	0.89%	7.98%	-1.33%	-0.73%	11.77%	-	-
Horiz. %	123.75%	119.27%	118.22%	109.48%	110.96%	111.77%	100.00%	-
PBT	310,648	320,755	260,042	250,273	236,531	232,162	191,980	8.34%
YoY %	-3.15%	23.35%	3.90%	5.81%	1.88%	20.93%	-	-
Horiz. %	161.81%	167.08%	135.45%	130.36%	123.21%	120.93%	100.00%	-
Tax	-82,071	-64,424	-56,163	-52,438	-51,332	-54,207	-46,427	9.95%
YoY %	-27.39%	-14.71%	-7.10%	-2.15%	5.30%	-16.76%	-	-
Horiz. %	176.77%	138.76%	120.97%	112.95%	110.56%	116.76%	100.00%	-
NP	228,577	256,331	203,879	197,835	185,199	177,955	145,553	7.80%
YoY %	-10.83%	25.73%	3.06%	6.82%	4.07%	22.26%	-	-
Horiz. %	157.04%	176.11%	140.07%	135.92%	127.24%	122.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	218,989	251,280	198,144	194,853	182,974	176,303	144,545	7.16%
YoY %	-12.85%	26.82%	1.69%	6.49%	3.78%	21.97%	-	-
Horiz. %	151.50%	173.84%	137.08%	134.80%	126.59%	121.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	20.09%	21.60%	20.95%	21.70%	23.35%	24.18%	-
YoY %	31.51%	-6.99%	3.10%	-3.46%	-7.07%	-3.43%	-	-
Horiz. %	109.26%	83.09%	89.33%	86.64%	89.74%	96.57%	100.00%	-
Total Cost	1,514,149	1,423,379	1,461,041	1,343,976	1,377,434	1,396,116	1,262,723	3.06%
YoY %	6.38%	-2.58%	8.71%	-2.43%	-1.34%	10.56%	-	-
Horiz. %	119.91%	112.72%	115.71%	106.43%	109.08%	110.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,828	241,540	214,023	210,966	195,678	220,138	556,202	-12.07%
YoY %	6.33%	12.86%	1.45%	7.81%	-11.11%	-60.42%	-	-
Horiz. %	46.18%	43.43%	38.48%	37.93%	35.18%	39.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	235,425	235,436	217,081	186,506	192,621	206,458	154,615	7.25%
YoY %	-0.00%	8.46%	16.39%	-3.17%	-6.70%	33.53%	-	-
Horiz. %	152.27%	152.27%	140.40%	120.63%	124.58%	133.53%	100.00%	-
Div Payout %	107.51%	93.69%	109.56%	95.72%	105.27%	117.10%	106.97%	-
YoY %	14.75%	-14.49%	14.46%	-9.07%	-10.10%	9.47%	-	-
Horiz. %	100.50%	87.59%	102.42%	89.48%	98.41%	109.47%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	256,828	241,540	214,023	210,966	195,678	220,138	556,202	-12.07%
YoY %	6.33%	12.86%	1.45%	7.81%	-11.11%	-60.42%	-	-
Horiz. %	46.18%	43.43%	38.48%	37.93%	35.18%	39.58%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,748	305,748	305,605	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	100.05%	100.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	13.12%	15.26%	12.25%	12.83%	11.85%	11.31%	10.34%	-
YoY %	-14.02%	24.57%	-4.52%	8.27%	4.77%	9.38%	-	-
Horiz. %	126.89%	147.58%	118.47%	124.08%	114.60%	109.38%	100.00%	-
ROE	85.27%	104.03%	92.58%	92.36%	93.51%	80.09%	25.99%	-
YoY %	-18.03%	12.37%	0.24%	-1.23%	16.76%	208.16%	-	-
Horiz. %	328.09%	400.27%	356.21%	355.37%	359.79%	308.16%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	569.99	549.38	544.54	504.28	511.09	514.83	460.81	3.60%
YoY %	3.75%	0.89%	7.98%	-1.33%	-0.73%	11.72%	-	-
Horiz. %	123.69%	119.22%	118.17%	109.43%	110.91%	111.72%	100.00%	-
EPS	71.62	82.19	64.81	63.73	59.84	57.66	47.30	7.15%
YoY %	-12.86%	26.82%	1.69%	6.50%	3.78%	21.90%	-	-
Horiz. %	151.42%	173.76%	137.02%	134.74%	126.51%	121.90%	100.00%	-
DPS	77.00	77.00	71.00	61.00	63.00	67.55	50.55	7.25%
YoY %	0.00%	8.45%	16.39%	-3.17%	-6.74%	33.63%	-	-
Horiz. %	152.32%	152.32%	140.45%	120.67%	124.63%	133.63%	100.00%	-
NAPS	0.84	0.79	0.70	0.69	0.64	0.72	1.82	-12.08%
YoY %	6.33%	12.86%	1.45%	7.81%	-11.11%	-60.44%	-	-
Horiz. %	46.15%	43.41%	38.46%	37.91%	35.16%	39.56%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	569.99	549.38	544.54	504.28	511.09	514.83	460.60	3.61%
YoY %	3.75%	0.89%	7.98%	-1.33%	-0.73%	11.77%	-	-
Horiz. %	123.75%	119.27%	118.22%	109.48%	110.96%	111.77%	100.00%	-
EPS	71.62	82.19	64.81	63.73	59.84	57.66	47.28	7.15%
YoY %	-12.86%	26.82%	1.69%	6.50%	3.78%	21.95%	-	-
Horiz. %	151.48%	173.84%	137.08%	134.79%	126.57%	121.95%	100.00%	-
DPS	77.00	77.00	71.00	61.00	63.00	67.55	50.57	7.25%
YoY %	0.00%	8.45%	16.39%	-3.17%	-6.74%	33.58%	-	-
Horiz. %	152.26%	152.26%	140.40%	120.62%	124.58%	133.58%	100.00%	-
NAPS	0.84	0.79	0.70	0.69	0.64	0.72	1.8192	-12.07%
YoY %	6.33%	12.86%	1.45%	7.81%	-11.11%	-60.42%	-	-
Horiz. %	46.17%	43.43%	38.48%	37.93%	35.18%	39.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	15.00	13.22	12.50	12.20	15.30	12.04	7.26	-
P/RPS	2.63	2.41	2.30	2.42	2.99	2.34	1.58	8.85%
YoY %	9.13%	4.78%	-4.96%	-19.06%	27.78%	48.10%	-	-
Horiz. %	166.46%	152.53%	145.57%	153.16%	189.24%	148.10%	100.00%	-
P/EPS	20.94	16.09	19.29	19.14	25.57	20.88	15.35	5.30%
YoY %	30.14%	-16.59%	0.78%	-25.15%	22.46%	36.03%	-	-
Horiz. %	136.42%	104.82%	125.67%	124.69%	166.58%	136.03%	100.00%	-
EY	4.77	6.22	5.18	5.22	3.91	4.79	6.51	-5.04%
YoY %	-23.31%	20.08%	-0.77%	33.50%	-18.37%	-26.42%	-	-
Horiz. %	73.27%	95.55%	79.57%	80.18%	60.06%	73.58%	100.00%	-
DY	5.13	5.82	5.68	5.00	4.12	5.61	6.96	-4.95%
YoY %	-11.86%	2.46%	13.60%	21.36%	-26.56%	-19.40%	-	-
Horiz. %	73.71%	83.62%	81.61%	71.84%	59.20%	80.60%	100.00%	-
P/NAPS	17.86	16.73	17.86	17.68	23.91	16.72	3.99	28.34%
YoY %	6.75%	-6.33%	1.02%	-26.06%	43.00%	319.05%	-	-
Horiz. %	447.62%	419.30%	447.62%	443.11%	599.25%	419.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	23/08/16	25/08/15	26/08/14	27/08/13	28/08/12	25/08/11	-
Price	14.70	14.98	11.14	12.24	13.82	12.30	6.85	-
P/RPS	2.58	2.73	2.05	2.43	2.70	2.39	1.49	9.57%
YoY %	-5.49%	33.17%	-15.64%	-10.00%	12.97%	60.40%	-	-
Horiz. %	173.15%	183.22%	137.58%	163.09%	181.21%	160.40%	100.00%	-
P/EPS	20.52	18.23	17.19	19.21	23.09	21.33	14.48	5.97%
YoY %	12.56%	6.05%	-10.52%	-16.80%	8.25%	47.31%	-	-
Horiz. %	141.71%	125.90%	118.72%	132.67%	159.46%	147.31%	100.00%	-
EY	4.87	5.49	5.82	5.21	4.33	4.69	6.90	-5.63%
YoY %	-11.29%	-5.67%	11.71%	20.32%	-7.68%	-32.03%	-	-
Horiz. %	70.58%	79.57%	84.35%	75.51%	62.75%	67.97%	100.00%	-
DY	5.24	5.14	6.37	4.98	4.56	5.49	7.38	-5.54%
YoY %	1.95%	-19.31%	27.91%	9.21%	-16.94%	-25.61%	-	-
Horiz. %	71.00%	69.65%	86.31%	67.48%	61.79%	74.39%	100.00%	-
P/NAPS	17.50	18.96	15.91	17.74	21.59	17.08	3.76	29.18%
YoY %	-7.70%	19.17%	-10.32%	-17.83%	26.41%	354.26%	-	-
Horiz. %	465.43%	504.26%	423.14%	471.81%	574.20%	454.26%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:45:00

ADX

5 Mins

SELL

2024-05-17 16:20:00

EMA 5

10 Mins

SELL

2024-05-17 16:15:00

EMA 5

5 Mins

SELL

2024-05-17 16:05:00

EMA 5

5 Mins

BUY

2024-05-17 15:50:00

EMA 5

5 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

437

HLIND

HONG LEONG INDUSTRIES BHD

363

PTRANS

PERAK TRANSIT BERHAD

357

DNEX

DAGANG NEXCHANGE BERHAD

356

MBSB

MALAYSIA BUILDING SOCIETY BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

294

TOPGLOV

TOP GLOVE CORPORATION BHD

246

PBBANK

PUBLIC BANK BHD

219

MAYBANK

MALAYAN BANKING BHD

208

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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