[CARLSBG] YoY TTM Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	1,599,010	1,503,905	1,583,254	1,480,445	1,342,497	950,280	958,746	8.89%
YoY %	6.32%	-5.01%	6.94%	10.28%	41.27%	-0.88%	-	-
Horiz. %	166.78%	156.86%	165.14%	154.41%	140.03%	99.12%	100.00%	-
PBT	273,738	208,921	242,707	214,061	163,441	90,002	114,060	15.70%
YoY %	31.02%	-13.92%	13.38%	30.97%	81.60%	-21.09%	-	-
Horiz. %	239.99%	183.17%	212.79%	187.67%	143.29%	78.91%	100.00%	-
Tax	-56,135	-46,482	-51,945	-53,698	-39,673	-24,028	-22,941	16.07%
YoY %	-20.77%	10.52%	3.26%	-35.35%	-65.11%	-4.74%	-	-
Horiz. %	244.69%	202.62%	226.43%	234.07%	172.93%	104.74%	100.00%	-
NP	217,603	162,439	190,762	160,363	123,768	65,974	91,119	15.60%
YoY %	33.96%	-14.85%	18.96%	29.57%	87.60%	-27.60%	-	-
Horiz. %	238.81%	178.27%	209.35%	175.99%	135.83%	72.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	212,695	160,354	188,512	159,306	122,846	65,661	91,119	15.16%
YoY %	32.64%	-14.94%	18.33%	29.68%	87.09%	-27.94%	-	-
Horiz. %	233.43%	175.98%	206.89%	174.83%	134.82%	72.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.51%	22.25%	21.40%	25.09%	24.27%	26.70%	20.11%	-
YoY %	-7.82%	3.97%	-14.71%	3.38%	-9.10%	32.77%	-	-
Horiz. %	101.99%	110.64%	106.41%	124.76%	120.69%	132.77%	100.00%	-
Total Cost	1,381,407	1,341,466	1,392,492	1,320,082	1,218,729	884,306	867,627	8.05%
YoY %	2.98%	-3.66%	5.49%	8.32%	37.82%	1.92%	-	-
Horiz. %	159.22%	154.61%	160.49%	152.15%	140.47%	101.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,115	244,598	281,288	605,250	574,740	509,222	470,617	-8.72%
YoY %	11.25%	-13.04%	-53.53%	5.31%	12.87%	8.20%	-	-
Horiz. %	57.82%	51.97%	59.77%	128.61%	122.12%	108.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	186,506	192,621	206,458	154,615	54,652	23,276	91,899	12.51%
YoY %	-3.17%	-6.70%	33.53%	182.91%	134.80%	-74.67%	-	-
Horiz. %	202.95%	209.60%	224.66%	168.24%	59.47%	25.33%	100.00%	-
Div Payout %	87.69%	120.12%	109.52%	97.06%	44.49%	35.45%	100.86%	-
YoY %	-27.00%	9.68%	12.84%	118.16%	25.50%	-64.85%	-	-
Horiz. %	86.94%	119.10%	108.59%	96.23%	44.11%	35.15%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	272,115	244,598	281,288	605,250	574,740	509,222	470,617	-8.72%
YoY %	11.25%	-13.04%	-53.53%	5.31%	12.87%	8.20%	-	-
Horiz. %	57.82%	51.97%	59.77%	128.61%	122.12%	108.20%	100.00%	-
NOSH	305,748	305,748	305,748	305,682	305,713	306,760	305,595	0.00%
YoY %	0.00%	0.00%	0.02%	-0.01%	-0.34%	0.38%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.03%	100.04%	100.38%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	13.61%	10.80%	12.05%	10.83%	9.22%	6.94%	9.50%	-
YoY %	26.02%	-10.37%	11.27%	17.46%	32.85%	-26.95%	-	-
Horiz. %	143.26%	113.68%	126.84%	114.00%	97.05%	73.05%	100.00%	-
ROE	78.16%	65.56%	67.02%	26.32%	21.37%	12.89%	19.36%	-
YoY %	19.22%	-2.18%	154.64%	23.16%	65.79%	-33.42%	-	-
Horiz. %	403.72%	338.64%	346.18%	135.95%	110.38%	66.58%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	522.98	491.88	517.83	484.31	439.14	309.78	313.73	8.88%
YoY %	6.32%	-5.01%	6.92%	10.29%	41.76%	-1.26%	-	-
Horiz. %	166.70%	156.78%	165.06%	154.37%	139.97%	98.74%	100.00%	-
EPS	69.57	52.45	61.66	52.11	40.18	21.40	29.82	15.15%
YoY %	32.64%	-14.94%	18.33%	29.69%	87.76%	-28.24%	-	-
Horiz. %	233.30%	175.89%	206.77%	174.75%	134.74%	71.76%	100.00%	-
DPS	61.00	63.00	67.55	50.55	18.08	7.60	30.05	12.51%
YoY %	-3.17%	-6.74%	33.63%	179.59%	137.89%	-74.71%	-	-
Horiz. %	203.00%	209.65%	224.79%	168.22%	60.17%	25.29%	100.00%	-
NAPS	0.89	0.80	0.92	1.98	1.88	1.66	1.54	-8.72%
YoY %	11.25%	-13.04%	-53.54%	5.32%	13.25%	7.79%	-	-
Horiz. %	57.79%	51.95%	59.74%	128.57%	122.08%	107.79%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 305,682
RPS	522.98	491.88	517.83	484.20	439.09	310.80	313.57	8.89%
YoY %	6.32%	-5.01%	6.95%	10.27%	41.28%	-0.88%	-	-
Horiz. %	166.78%	156.86%	165.14%	154.42%	140.03%	99.12%	100.00%	-
EPS	69.57	52.45	61.66	52.10	40.18	21.48	29.80	15.17%
YoY %	32.64%	-14.94%	18.35%	29.67%	87.06%	-27.92%	-	-
Horiz. %	233.46%	176.01%	206.91%	174.83%	134.83%	72.08%	100.00%	-
DPS	61.00	63.00	67.55	50.57	17.88	7.61	30.06	12.51%
YoY %	-3.17%	-6.74%	33.58%	182.83%	134.95%	-74.68%	-	-
Horiz. %	202.93%	209.58%	224.72%	168.23%	59.48%	25.32%	100.00%	-
NAPS	0.89	0.80	0.92	1.9796	1.8798	1.6655	1.5392	-8.72%
YoY %	11.25%	-13.04%	-53.53%	5.31%	12.87%	8.21%	-	-
Horiz. %	57.82%	51.98%	59.77%	128.61%	122.13%	108.21%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	11.98	12.80	11.50	6.45	5.18	4.20	3.86	-
P/RPS	2.29	2.60	2.22	1.33	1.18	1.36	1.23	10.90%
YoY %	-11.92%	17.12%	66.92%	12.71%	-13.24%	10.57%	-	-
Horiz. %	186.18%	211.38%	180.49%	108.13%	95.93%	110.57%	100.00%	-
P/EPS	17.22	24.41	18.65	12.38	12.89	19.62	12.95	4.86%
YoY %	-29.46%	30.88%	50.65%	-3.96%	-34.30%	51.51%	-	-
Horiz. %	132.97%	188.49%	144.02%	95.60%	99.54%	151.51%	100.00%	-
EY	5.81	4.10	5.36	8.08	7.76	5.10	7.72	-4.62%
YoY %	41.71%	-23.51%	-33.66%	4.12%	52.16%	-33.94%	-	-
Horiz. %	75.26%	53.11%	69.43%	104.66%	100.52%	66.06%	100.00%	-
DY	5.09	4.92	5.87	7.84	3.49	1.81	7.78	-6.82%
YoY %	3.46%	-16.18%	-25.13%	124.64%	92.82%	-76.74%	-	-
Horiz. %	65.42%	63.24%	75.45%	100.77%	44.86%	23.26%	100.00%	-
P/NAPS	13.46	16.00	12.50	3.26	2.76	2.53	2.51	32.28%
YoY %	-15.87%	28.00%	283.44%	18.12%	9.09%	0.80%	-	-
Horiz. %	536.25%	637.45%	498.01%	129.88%	109.96%	100.80%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	28/11/14	18/11/13	29/11/12	15/11/11	11/11/10	26/11/09	29/10/08	-
Price	12.00	12.14	12.30	7.05	5.85	4.40	3.36	-
P/RPS	2.29	2.47	2.38	1.46	1.33	1.42	1.07	13.51%
YoY %	-7.29%	3.78%	63.01%	9.77%	-6.34%	32.71%	-	-
Horiz. %	214.02%	230.84%	222.43%	136.45%	124.30%	132.71%	100.00%	-
P/EPS	17.25	23.15	19.95	13.53	14.56	20.56	11.27	7.34%
YoY %	-25.49%	16.04%	47.45%	-7.07%	-29.18%	82.43%	-	-
Horiz. %	153.06%	205.41%	177.02%	120.05%	129.19%	182.43%	100.00%	-
EY	5.80	4.32	5.01	7.39	6.87	4.86	8.87	-6.83%
YoY %	34.26%	-13.77%	-32.21%	7.57%	41.36%	-45.21%	-	-
Horiz. %	65.39%	48.70%	56.48%	83.31%	77.45%	54.79%	100.00%	-
DY	5.08	5.19	5.49	7.17	3.09	1.73	8.94	-8.98%
YoY %	-2.12%	-5.46%	-23.43%	132.04%	78.61%	-80.65%	-	-
Horiz. %	56.82%	58.05%	61.41%	80.20%	34.56%	19.35%	100.00%	-
P/NAPS	13.48	15.18	13.37	3.56	3.11	2.65	2.18	35.46%
YoY %	-11.20%	13.54%	275.56%	14.47%	17.36%	21.56%	-	-
Horiz. %	618.35%	696.33%	613.30%	163.30%	142.66%	121.56%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

305

GENTING

GENTING BHD

175

PTRANS

PERAK TRANSIT BERHAD

137

DSONIC

DATASONIC GROUP BERHAD

132

GENM

GENTING MALAYSIA BERHAD

131

YTLPOWR

YTL POWER INTERNATIONAL BHD

123

DUFU

DUFU TECHNOLOGY CORP. BHD

120

MAYBANK

MALAYAN BANKING BHD

119

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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