[CARLSBG] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	1,661,261	1,599,010	1,503,905	1,583,254	1,480,445	1,342,497	950,280	9.75%
YoY %	3.89%	6.32%	-5.01%	6.94%	10.28%	41.27%	-	-
Horiz. %	174.82%	168.27%	158.26%	166.61%	155.79%	141.27%	100.00%	-
PBT	265,070	273,738	208,921	242,707	214,061	163,441	90,002	19.71%
YoY %	-3.17%	31.02%	-13.92%	13.38%	30.97%	81.60%	-	-
Horiz. %	294.52%	304.15%	232.13%	269.67%	237.84%	181.60%	100.00%	-
Tax	-56,274	-56,135	-46,482	-51,945	-53,698	-39,673	-24,028	15.23%
YoY %	-0.25%	-20.77%	10.52%	3.26%	-35.35%	-65.11%	-	-
Horiz. %	234.20%	233.62%	193.45%	216.19%	223.48%	165.11%	100.00%	-
NP	208,796	217,603	162,439	190,762	160,363	123,768	65,974	21.15%
YoY %	-4.05%	33.96%	-14.85%	18.96%	29.57%	87.60%	-	-
Horiz. %	316.48%	329.83%	246.22%	289.15%	243.07%	187.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	204,359	212,695	160,354	188,512	159,306	122,846	65,661	20.82%
YoY %	-3.92%	32.64%	-14.94%	18.33%	29.68%	87.09%	-	-
Horiz. %	311.23%	323.93%	244.21%	287.10%	242.62%	187.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.23%	20.51%	22.25%	21.40%	25.09%	24.27%	26.70%	-
YoY %	3.51%	-7.82%	3.97%	-14.71%	3.38%	-9.10%	-	-
Horiz. %	79.51%	76.82%	83.33%	80.15%	93.97%	90.90%	100.00%	-
Total Cost	1,452,465	1,381,407	1,341,466	1,392,492	1,320,082	1,218,729	884,306	8.61%
YoY %	5.14%	2.98%	-3.66%	5.49%	8.32%	37.82%	-	-
Horiz. %	164.25%	156.21%	151.70%	157.47%	149.28%	137.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	287,403	272,115	244,598	281,288	605,250	574,740	509,222	-9.08%
YoY %	5.62%	11.25%	-13.04%	-53.53%	5.31%	12.87%	-	-
Horiz. %	56.44%	53.44%	48.03%	55.24%	118.86%	112.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	232,368	186,506	192,621	206,458	154,615	54,652	23,276	46.71%
YoY %	24.59%	-3.17%	-6.70%	33.53%	182.91%	134.80%	-	-
Horiz. %	998.32%	801.28%	827.55%	887.00%	664.27%	234.80%	100.00%	-
Div Payout %	113.71%	87.69%	120.12%	109.52%	97.06%	44.49%	35.45%	-
YoY %	29.67%	-27.00%	9.68%	12.84%	118.16%	25.50%	-	-
Horiz. %	320.76%	247.36%	338.84%	308.94%	273.79%	125.50%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	287,403	272,115	244,598	281,288	605,250	574,740	509,222	-9.08%
YoY %	5.62%	11.25%	-13.04%	-53.53%	5.31%	12.87%	-	-
Horiz. %	56.44%	53.44%	48.03%	55.24%	118.86%	112.87%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,682	305,713	306,760	-0.05%
YoY %	0.00%	0.00%	0.00%	0.02%	-0.01%	-0.34%	-	-
Horiz. %	99.67%	99.67%	99.67%	99.67%	99.65%	99.66%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	12.57%	13.61%	10.80%	12.05%	10.83%	9.22%	6.94%	-
YoY %	-7.64%	26.02%	-10.37%	11.27%	17.46%	32.85%	-	-
Horiz. %	181.12%	196.11%	155.62%	173.63%	156.05%	132.85%	100.00%	-
ROE	71.11%	78.16%	65.56%	67.02%	26.32%	21.37%	12.89%	-
YoY %	-9.02%	19.22%	-2.18%	154.64%	23.16%	65.79%	-	-
Horiz. %	551.67%	606.36%	508.61%	519.94%	204.19%	165.79%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	543.34	522.98	491.88	517.83	484.31	439.14	309.78	9.81%
YoY %	3.89%	6.32%	-5.01%	6.92%	10.29%	41.76%	-	-
Horiz. %	175.40%	168.82%	158.78%	167.16%	156.34%	141.76%	100.00%	-
EPS	66.84	69.57	52.45	61.66	52.11	40.18	21.40	20.89%
YoY %	-3.92%	32.64%	-14.94%	18.33%	29.69%	87.76%	-	-
Horiz. %	312.34%	325.09%	245.09%	288.13%	243.50%	187.76%	100.00%	-
DPS	76.00	61.00	63.00	67.55	50.55	18.08	7.60	46.75%
YoY %	24.59%	-3.17%	-6.74%	33.63%	179.59%	137.89%	-	-
Horiz. %	1,000.00%	802.63%	828.95%	888.82%	665.13%	237.89%	100.00%	-
NAPS	0.94	0.89	0.80	0.92	1.98	1.88	1.66	-9.03%
YoY %	5.62%	11.25%	-13.04%	-53.54%	5.32%	13.25%	-	-
Horiz. %	56.63%	53.61%	48.19%	55.42%	119.28%	113.25%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	543.34	522.98	491.88	517.83	484.20	439.09	310.80	9.75%
YoY %	3.89%	6.32%	-5.01%	6.95%	10.27%	41.28%	-	-
Horiz. %	174.82%	168.27%	158.26%	166.61%	155.79%	141.28%	100.00%	-
EPS	66.84	69.57	52.45	61.66	52.10	40.18	21.48	20.81%
YoY %	-3.92%	32.64%	-14.94%	18.35%	29.67%	87.06%	-	-
Horiz. %	311.17%	323.88%	244.18%	287.06%	242.55%	187.06%	100.00%	-
DPS	76.00	61.00	63.00	67.55	50.57	17.88	7.61	46.72%
YoY %	24.59%	-3.17%	-6.74%	33.58%	182.83%	134.95%	-	-
Horiz. %	998.69%	801.58%	827.86%	887.65%	664.52%	234.95%	100.00%	-
NAPS	0.94	0.89	0.80	0.92	1.9796	1.8798	1.6655	-9.08%
YoY %	5.62%	11.25%	-13.04%	-53.53%	5.31%	12.87%	-	-
Horiz. %	56.44%	53.44%	48.03%	55.24%	118.86%	112.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	11.96	11.98	12.80	11.50	6.45	5.18	4.20	-
P/RPS	2.20	2.29	2.60	2.22	1.33	1.18	1.36	8.34%
YoY %	-3.93%	-11.92%	17.12%	66.92%	12.71%	-13.24%	-	-
Horiz. %	161.76%	168.38%	191.18%	163.24%	97.79%	86.76%	100.00%	-
P/EPS	17.89	17.22	24.41	18.65	12.38	12.89	19.62	-1.52%
YoY %	3.89%	-29.46%	30.88%	50.65%	-3.96%	-34.30%	-	-
Horiz. %	91.18%	87.77%	124.41%	95.06%	63.10%	65.70%	100.00%	-
EY	5.59	5.81	4.10	5.36	8.08	7.76	5.10	1.54%
YoY %	-3.79%	41.71%	-23.51%	-33.66%	4.12%	52.16%	-	-
Horiz. %	109.61%	113.92%	80.39%	105.10%	158.43%	152.16%	100.00%	-
DY	6.35	5.09	4.92	5.87	7.84	3.49	1.81	23.25%
YoY %	24.75%	3.46%	-16.18%	-25.13%	124.64%	92.82%	-	-
Horiz. %	350.83%	281.22%	271.82%	324.31%	433.15%	192.82%	100.00%	-
P/NAPS	12.72	13.46	16.00	12.50	3.26	2.76	2.53	30.87%
YoY %	-5.50%	-15.87%	28.00%	283.44%	18.12%	9.09%	-	-
Horiz. %	502.77%	532.02%	632.41%	494.07%	128.85%	109.09%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	28/11/14	18/11/13	29/11/12	15/11/11	11/11/10	26/11/09	-
Price	11.44	12.00	12.14	12.30	7.05	5.85	4.40	-
P/RPS	2.11	2.29	2.47	2.38	1.46	1.33	1.42	6.82%
YoY %	-7.86%	-7.29%	3.78%	63.01%	9.77%	-6.34%	-	-
Horiz. %	148.59%	161.27%	173.94%	167.61%	102.82%	93.66%	100.00%	-
P/EPS	17.12	17.25	23.15	19.95	13.53	14.56	20.56	-3.00%
YoY %	-0.75%	-25.49%	16.04%	47.45%	-7.07%	-29.18%	-	-
Horiz. %	83.27%	83.90%	112.60%	97.03%	65.81%	70.82%	100.00%	-
EY	5.84	5.80	4.32	5.01	7.39	6.87	4.86	3.10%
YoY %	0.69%	34.26%	-13.77%	-32.21%	7.57%	41.36%	-	-
Horiz. %	120.16%	119.34%	88.89%	103.09%	152.06%	141.36%	100.00%	-
DY	6.64	5.08	5.19	5.49	7.17	3.09	1.73	25.11%
YoY %	30.71%	-2.12%	-5.46%	-23.43%	132.04%	78.61%	-	-
Horiz. %	383.82%	293.64%	300.00%	317.34%	414.45%	178.61%	100.00%	-
P/NAPS	12.17	13.48	15.18	13.37	3.56	3.11	2.65	28.91%
YoY %	-9.72%	-11.20%	13.54%	275.56%	14.47%	17.36%	-	-
Horiz. %	459.25%	508.68%	572.83%	504.53%	134.34%	117.36%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-13 16:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-13 16:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-13 16:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-13 15:45:00

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

296

HLIND

HONG LEONG INDUSTRIES BHD

295

PTRANS

PERAK TRANSIT BERHAD

291

GENTING

GENTING BHD

236

SENDAI

EVERSENDAI CORPORATION BERHAD

224

YTLPOWR

YTL POWER INTERNATIONAL BHD

198

DNEX

DAGANG NEXCHANGE BERHAD

170

TOPGLOV

TOP GLOVE CORPORATION BHD

170

GENM

GENTING MALAYSIA BERHAD

164

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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