[CARLSBG] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	1,618,614	1,530,319	1,601,499	1,536,188	1,396,918	1,134,088	960,624	9.08%
YoY %	5.77%	-4.44%	4.25%	9.97%	23.18%	18.06%	-	-
Horiz. %	168.50%	159.30%	166.71%	159.92%	145.42%	118.06%	100.00%	-
PBT	268,006	238,859	244,674	223,855	191,617	122,377	95,201	18.81%
YoY %	12.20%	-2.38%	9.30%	16.82%	56.58%	28.55%	-	-
Horiz. %	281.52%	250.90%	257.01%	235.14%	201.28%	128.55%	100.00%	-
Tax	-55,751	-50,041	-52,775	-52,794	-46,231	-29,065	-23,991	15.08%
YoY %	-11.41%	5.18%	0.04%	-14.20%	-59.06%	-21.15%	-	-
Horiz. %	232.38%	208.58%	219.98%	220.06%	192.70%	121.15%	100.00%	-
NP	212,255	188,818	191,899	171,061	145,386	93,312	71,210	19.95%
YoY %	12.41%	-1.61%	12.18%	17.66%	55.81%	31.04%	-	-
Horiz. %	298.07%	265.16%	269.48%	240.22%	204.17%	131.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206,478	185,725	189,805	169,578	144,341	92,599	71,037	19.45%
YoY %	11.17%	-2.15%	11.93%	17.48%	55.88%	30.35%	-	-
Horiz. %	290.66%	261.45%	267.19%	238.72%	203.19%	130.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.80%	20.95%	21.57%	23.58%	24.13%	23.75%	25.20%	-
YoY %	-0.72%	-2.87%	-8.52%	-2.28%	1.60%	-5.75%	-	-
Horiz. %	82.54%	83.13%	85.60%	93.57%	95.75%	94.25%	100.00%	-
Total Cost	1,406,359	1,341,501	1,409,600	1,365,127	1,251,532	1,040,776	889,414	7.93%
YoY %	4.83%	-4.83%	3.26%	9.08%	20.25%	17.02%	-	-
Horiz. %	158.12%	150.83%	158.49%	153.49%	140.71%	117.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,185	336,322	357,725	336,322	632,817	550,250	491,924	-4.11%
YoY %	13.64%	-5.98%	6.36%	-46.85%	15.01%	11.86%	-	-
Horiz. %	77.69%	68.37%	72.72%	68.37%	128.64%	111.86%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	217,081	186,506	177,486	206,458	154,707	54,558	23,125	45.21%
YoY %	16.39%	5.08%	-14.03%	33.45%	183.56%	135.93%	-	-
Horiz. %	938.73%	806.51%	767.51%	892.79%	669.00%	235.93%	100.00%	-
Div Payout %	105.14%	100.42%	93.51%	121.75%	107.18%	58.92%	32.55%	-
YoY %	4.70%	7.39%	-23.20%	13.59%	81.91%	81.01%	-	-
Horiz. %	323.01%	308.51%	287.28%	374.04%	329.28%	181.01%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	382,185	336,322	357,725	336,322	632,817	550,250	491,924	-4.11%
YoY %	13.64%	-5.98%	6.36%	-46.85%	15.01%	11.86%	-	-
Horiz. %	77.69%	68.37%	72.72%	68.37%	128.64%	111.86%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,708	305,694	305,542	0.01%
YoY %	0.00%	0.00%	0.00%	0.01%	0.00%	0.05%	-	-
Horiz. %	100.07%	100.07%	100.07%	100.07%	100.05%	100.05%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	13.11%	12.34%	11.98%	11.14%	10.41%	8.23%	7.41%	-
YoY %	6.24%	3.01%	7.54%	7.01%	26.49%	11.07%	-	-
Horiz. %	176.92%	166.53%	161.67%	150.34%	140.49%	111.07%	100.00%	-
ROE	54.03%	55.22%	53.06%	50.42%	22.81%	16.83%	14.44%	-
YoY %	-2.16%	4.07%	5.24%	121.04%	35.53%	16.55%	-	-
Horiz. %	374.17%	382.41%	367.45%	349.17%	157.96%	116.55%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	529.39	500.52	523.80	502.44	456.94	370.99	314.40	9.06%
YoY %	5.77%	-4.44%	4.25%	9.96%	23.17%	18.00%	-	-
Horiz. %	168.38%	159.20%	166.60%	159.81%	145.34%	118.00%	100.00%	-
EPS	67.53	60.74	62.08	55.46	47.22	30.29	23.25	19.43%
YoY %	11.18%	-2.16%	11.94%	17.45%	55.89%	30.28%	-	-
Horiz. %	290.45%	261.25%	267.01%	238.54%	203.10%	130.28%	100.00%	-
DPS	71.00	61.00	58.05	67.55	50.58	18.05	7.55	45.25%
YoY %	16.39%	5.08%	-14.06%	33.55%	180.22%	139.07%	-	-
Horiz. %	940.40%	807.95%	768.87%	894.70%	669.93%	239.07%	100.00%	-
NAPS	1.25	1.10	1.17	1.10	2.07	1.80	1.61	-4.12%
YoY %	13.64%	-5.98%	6.36%	-46.86%	15.00%	11.80%	-	-
Horiz. %	77.64%	68.32%	72.67%	68.32%	128.57%	111.80%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	529.39	500.52	523.80	502.44	456.89	370.92	314.19	9.08%
YoY %	5.77%	-4.44%	4.25%	9.97%	23.18%	18.06%	-	-
Horiz. %	168.49%	159.30%	166.71%	159.92%	145.42%	118.06%	100.00%	-
EPS	67.53	60.74	62.08	55.46	47.21	30.29	23.23	19.45%
YoY %	11.18%	-2.16%	11.94%	17.48%	55.86%	30.39%	-	-
Horiz. %	290.70%	261.47%	267.24%	238.74%	203.23%	130.39%	100.00%	-
DPS	71.00	61.00	58.05	67.55	50.60	17.84	7.56	45.22%
YoY %	16.39%	5.08%	-14.06%	33.50%	183.63%	135.98%	-	-
Horiz. %	939.15%	806.88%	767.86%	893.52%	669.31%	235.98%	100.00%	-
NAPS	1.25	1.10	1.17	1.10	2.0697	1.7997	1.6089	-4.11%
YoY %	13.64%	-5.98%	6.36%	-46.85%	15.00%	11.86%	-	-
Horiz. %	77.69%	68.37%	72.72%	68.37%	128.64%	111.86%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	13.58	13.02	13.80	10.30	7.39	5.05	3.38	-
P/RPS	2.57	2.60	2.63	2.05	1.62	1.36	1.08	15.53%
YoY %	-1.15%	-1.14%	28.29%	26.54%	19.12%	25.93%	-	-
Horiz. %	237.96%	240.74%	243.52%	189.81%	150.00%	125.93%	100.00%	-
P/EPS	20.11	21.43	22.23	18.57	15.65	16.67	14.54	5.55%
YoY %	-6.16%	-3.60%	19.71%	18.66%	-6.12%	14.65%	-	-
Horiz. %	138.31%	147.39%	152.89%	127.72%	107.63%	114.65%	100.00%	-
EY	4.97	4.67	4.50	5.38	6.39	6.00	6.88	-5.27%
YoY %	6.42%	3.78%	-16.36%	-15.81%	6.50%	-12.79%	-	-
Horiz. %	72.24%	67.88%	65.41%	78.20%	92.88%	87.21%	100.00%	-
DY	5.23	4.69	4.21	6.56	6.84	3.57	2.23	15.25%
YoY %	11.51%	11.40%	-35.82%	-4.09%	91.60%	60.09%	-	-
Horiz. %	234.53%	210.31%	188.79%	294.17%	306.73%	160.09%	100.00%	-
P/NAPS	10.86	11.84	11.79	9.36	3.57	2.81	2.10	31.48%
YoY %	-8.28%	0.42%	25.96%	162.18%	27.05%	33.81%	-	-
Horiz. %	517.14%	563.81%	561.43%	445.71%	170.00%	133.81%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/15	27/05/14	29/05/13	30/05/12	11/05/11	27/05/10	11/05/09	-
Price	12.76	12.10	16.08	10.50	7.23	4.73	3.60	-
P/RPS	2.41	2.42	3.07	2.09	1.58	1.27	1.15	13.11%
YoY %	-0.41%	-21.17%	46.89%	32.28%	24.41%	10.43%	-	-
Horiz. %	209.57%	210.43%	266.96%	181.74%	137.39%	110.43%	100.00%	-
P/EPS	18.89	19.92	25.90	18.93	15.31	15.62	15.48	3.37%
YoY %	-5.17%	-23.09%	36.82%	23.64%	-1.98%	0.90%	-	-
Horiz. %	122.03%	128.68%	167.31%	122.29%	98.90%	100.90%	100.00%	-
EY	5.29	5.02	3.86	5.28	6.53	6.40	6.46	-3.27%
YoY %	5.38%	30.05%	-26.89%	-19.14%	2.03%	-0.93%	-	-
Horiz. %	81.89%	77.71%	59.75%	81.73%	101.08%	99.07%	100.00%	-
DY	5.56	5.04	3.61	6.43	7.00	3.82	2.10	17.60%
YoY %	10.32%	39.61%	-43.86%	-8.14%	83.25%	81.90%	-	-
Horiz. %	264.76%	240.00%	171.90%	306.19%	333.33%	181.90%	100.00%	-
P/NAPS	10.21	11.00	13.74	9.55	3.49	2.63	2.24	28.74%
YoY %	-7.18%	-19.94%	43.87%	173.64%	32.70%	17.41%	-	-
Horiz. %	455.80%	491.07%	613.39%	426.34%	155.80%	117.41%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 12:20:00

EMA 5

5 Mins

SELL

2024-05-13 11:30:00

ADX

10 Mins

SELL

2024-05-13 11:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-13 11:20:00

ADX

10 Mins

BUY

2024-05-13 11:10:00

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

289

HLIND

HONG LEONG INDUSTRIES BHD

285

PTRANS

PERAK TRANSIT BERHAD

278

GENTING

GENTING BHD

177

YTLPOWR

YTL POWER INTERNATIONAL BHD

168

TOPGLOV

TOP GLOVE CORPORATION BHD

137

SENDAI

EVERSENDAI CORPORATION BERHAD

135

VSTECS

VSTECS BERHAD

133

MYEG

MY E.G. SERVICES BHD

124

Daily Stocks

HSI-CXG

0.21

-0.005

184,315,100

HSI-HUT

0.125

-0.02

146,086,200

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.99

+0.005

74,122,000

MMAG

0.285

+0.085

65,455,200

SENDAI-WA

0.415

+0.09

56,470,800

E&O-LR

0.055

+0.01

56,261,700

TOPGLOV

0.98

+0.03

50,498,900

HSI-HU6

0.09

-0.005

50,389,900

More active Stocks

SBAGAN

6.60

+1.00

686,000

KLUANG

5.97

+0.66

274,800

ALLIANZ-PA

23.00

+0.60

100

HEIM

23.94

+0.36

89,500

2.30

+0.35

18,310,800

CHGP

3.04

+0.27

1,897,900

PTT

1.50

+0.27

1,680,200

DLADY

32.68

+0.26

13,700

HSI-CXM

1.03

+0.25

2,000

SAM

5.90

+0.20

782,500

More gainer Stocks

EQ8MID

1.10

-0.215

1,000

ORIENT

6.97

-0.18

1,220,900

PARAGON

3.37

-0.15

139,200

KUAISHO-C17

0.08

-0.12

58,800

VSTECS

3.34

-0.11

1,484,700

AJI

19.00

-0.10

409,700

FFB-C5

0.055

-0.095

93,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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