[CARLSBG] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	1,396,918	1,368,158	1,342,497	1,255,101	1,134,088	1,045,483	950,280	29.31%
YoY %	2.10%	1.91%	6.96%	10.67%	8.48%	10.02%	-	-
Horiz. %	147.00%	143.97%	141.27%	132.08%	119.34%	110.02%	100.00%	-
PBT	191,617	176,536	163,441	145,863	122,377	102,560	90,002	65.57%
YoY %	8.54%	8.01%	12.05%	19.19%	19.32%	13.95%	-	-
Horiz. %	212.90%	196.15%	181.60%	162.07%	135.97%	113.95%	100.00%	-
Tax	-46,231	-42,413	-39,673	-34,574	-29,065	-25,775	-24,028	54.75%
YoY %	-9.00%	-6.91%	-14.75%	-18.95%	-12.76%	-7.27%	-	-
Horiz. %	192.40%	176.51%	165.11%	143.89%	120.96%	107.27%	100.00%	-
NP	145,386	134,123	123,768	111,289	93,312	76,785	65,974	69.42%
YoY %	8.40%	8.37%	11.21%	19.27%	21.52%	16.39%	-	-
Horiz. %	220.37%	203.30%	187.60%	168.69%	141.44%	116.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,341	133,242	122,846	110,539	92,599	76,142	65,661	69.14%
YoY %	8.33%	8.46%	11.13%	19.37%	21.61%	15.96%	-	-
Horiz. %	219.83%	202.92%	187.09%	168.35%	141.03%	115.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	24.03%	24.27%	23.70%	23.75%	25.13%	26.70%	-
YoY %	0.42%	-0.99%	2.41%	-0.21%	-5.49%	-5.88%	-	-
Horiz. %	90.37%	90.00%	90.90%	88.76%	88.95%	94.12%	100.00%	-
Total Cost	1,251,532	1,234,035	1,218,729	1,143,812	1,040,776	968,698	884,306	26.08%
YoY %	1.42%	1.26%	6.55%	9.90%	7.44%	9.54%	-	-
Horiz. %	141.53%	139.55%	137.82%	129.35%	117.69%	109.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	632,817	590,324	574,740	541,096	550,250	302,267	509,222	15.60%
YoY %	7.20%	2.71%	6.22%	-1.66%	82.04%	-40.64%	-	-
Horiz. %	124.27%	115.93%	112.87%	106.26%	108.06%	59.36%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	154,707	154,707	54,652	54,652	54,558	54,558	23,276	253.91%
YoY %	0.00%	183.08%	0.00%	0.17%	0.00%	134.40%	-	-
Horiz. %	664.66%	664.66%	234.80%	234.80%	234.40%	234.40%	100.00%	-
Div Payout %	107.18%	116.11%	44.49%	49.44%	58.92%	71.65%	35.45%	-
YoY %	-7.69%	160.98%	-10.01%	-16.09%	-17.77%	102.12%	-	-
Horiz. %	302.34%	327.53%	125.50%	139.46%	166.21%	202.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	632,817	590,324	574,740	541,096	550,250	302,267	509,222	15.60%
YoY %	7.20%	2.71%	6.22%	-1.66%	82.04%	-40.64%	-	-
Horiz. %	124.27%	115.93%	112.87%	106.26%	108.06%	59.36%	100.00%	-
NOSH	305,708	305,867	305,713	305,704	305,694	302,267	306,760	-0.22%
YoY %	-0.05%	0.05%	0.00%	0.00%	1.13%	-1.46%	-	-
Horiz. %	99.66%	99.71%	99.66%	99.66%	99.65%	98.54%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	10.41%	9.80%	9.22%	8.87%	8.23%	7.34%	6.94%	-
YoY %	6.22%	6.29%	3.95%	7.78%	12.13%	5.76%	-	-
Horiz. %	150.00%	141.21%	132.85%	127.81%	118.59%	105.76%	100.00%	-
ROE	22.81%	22.57%	21.37%	20.43%	16.83%	25.19%	12.89%	-
YoY %	1.06%	5.62%	4.60%	21.39%	-33.19%	95.42%	-	-
Horiz. %	176.96%	175.10%	165.79%	158.49%	130.57%	195.42%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	456.94	447.30	439.14	410.56	370.99	345.88	309.78	29.61%
YoY %	2.16%	1.86%	6.96%	10.67%	7.26%	11.65%	-	-
Horiz. %	147.50%	144.39%	141.76%	132.53%	119.76%	111.65%	100.00%	-
EPS	47.22	43.56	40.18	36.16	30.29	25.19	21.40	69.57%
YoY %	8.40%	8.41%	11.12%	19.38%	20.25%	17.71%	-	-
Horiz. %	220.65%	203.55%	187.76%	168.97%	141.54%	117.71%	100.00%	-
DPS	50.58	50.58	18.08	18.08	18.05	18.05	7.60	254.22%
YoY %	0.00%	179.76%	0.00%	0.17%	0.00%	137.50%	-	-
Horiz. %	665.53%	665.53%	237.89%	237.89%	237.50%	237.50%	100.00%	-
NAPS	2.07	1.93	1.88	1.77	1.80	1.00	1.66	15.86%
YoY %	7.25%	2.66%	6.21%	-1.67%	80.00%	-39.76%	-	-
Horiz. %	124.70%	116.27%	113.25%	106.63%	108.43%	60.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 305,704
RPS	456.89	447.48	439.09	410.50	370.92	341.94	310.80	29.31%
YoY %	2.10%	1.91%	6.96%	10.67%	8.48%	10.02%	-	-
Horiz. %	147.00%	143.98%	141.28%	132.08%	119.34%	110.02%	100.00%	-
EPS	47.21	43.58	40.18	36.15	30.29	24.90	21.48	69.12%
YoY %	8.33%	8.46%	11.15%	19.35%	21.65%	15.92%	-	-
Horiz. %	219.79%	202.89%	187.06%	168.30%	141.01%	115.92%	100.00%	-
DPS	50.60	50.60	17.88	17.88	17.84	17.84	7.61	254.00%
YoY %	0.00%	183.00%	0.00%	0.22%	0.00%	134.43%	-	-
Horiz. %	664.91%	664.91%	234.95%	234.95%	234.43%	234.43%	100.00%	-
NAPS	2.0697	1.9308	1.8798	1.7697	1.7997	0.9886	1.6655	15.60%
YoY %	7.19%	2.71%	6.22%	-1.67%	82.05%	-40.64%	-	-
Horiz. %	124.27%	115.93%	112.87%	106.26%	108.06%	59.36%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	7.39	6.32	5.18	5.00	5.05	4.54	4.20	-
P/RPS	1.62	1.41	1.18	1.22	1.36	1.31	1.36	12.38%
YoY %	14.89%	19.49%	-3.28%	-10.29%	3.82%	-3.68%	-	-
Horiz. %	119.12%	103.68%	86.76%	89.71%	100.00%	96.32%	100.00%	-
P/EPS	15.65	14.51	12.89	13.83	16.67	18.02	19.62	-14.00%
YoY %	7.86%	12.57%	-6.80%	-17.04%	-7.49%	-8.15%	-	-
Horiz. %	79.77%	73.96%	65.70%	70.49%	84.96%	91.85%	100.00%	-
EY	6.39	6.89	7.76	7.23	6.00	5.55	5.10	16.23%
YoY %	-7.26%	-11.21%	7.33%	20.50%	8.11%	8.82%	-	-
Horiz. %	125.29%	135.10%	152.16%	141.76%	117.65%	108.82%	100.00%	-
DY	6.84	8.00	3.49	3.62	3.57	3.98	1.81	142.81%
YoY %	-14.50%	129.23%	-3.59%	1.40%	-10.30%	119.89%	-	-
Horiz. %	377.90%	441.99%	192.82%	200.00%	197.24%	219.89%	100.00%	-
P/NAPS	3.57	3.27	2.76	2.82	2.81	4.54	2.53	25.83%
YoY %	9.17%	18.48%	-2.13%	0.36%	-38.11%	79.45%	-	-
Horiz. %	141.11%	129.25%	109.09%	111.46%	111.07%	179.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	11/05/11	24/02/11	11/11/10	18/08/10	27/05/10	24/02/10	26/11/09	-
Price	7.23	6.30	5.85	5.20	4.73	4.56	4.40	-
P/RPS	1.58	1.41	1.33	1.27	1.27	1.32	1.42	7.38%
YoY %	12.06%	6.02%	4.72%	0.00%	-3.79%	-7.04%	-	-
Horiz. %	111.27%	99.30%	93.66%	89.44%	89.44%	92.96%	100.00%	-
P/EPS	15.31	14.46	14.56	14.38	15.62	18.10	20.56	-17.85%
YoY %	5.88%	-0.69%	1.25%	-7.94%	-13.70%	-11.96%	-	-
Horiz. %	74.46%	70.33%	70.82%	69.94%	75.97%	88.04%	100.00%	-
EY	6.53	6.91	6.87	6.95	6.40	5.52	4.86	21.78%
YoY %	-5.50%	0.58%	-1.15%	8.59%	15.94%	13.58%	-	-
Horiz. %	134.36%	142.18%	141.36%	143.00%	131.69%	113.58%	100.00%	-
DY	7.00	8.03	3.09	3.48	3.82	3.96	1.73	154.13%
YoY %	-12.83%	159.87%	-11.21%	-8.90%	-3.54%	128.90%	-	-
Horiz. %	404.62%	464.16%	178.61%	201.16%	220.81%	228.90%	100.00%	-
P/NAPS	3.49	3.26	3.11	2.94	2.63	4.56	2.65	20.16%
YoY %	7.06%	4.82%	5.78%	11.79%	-42.32%	72.08%	-	-
Horiz. %	131.70%	123.02%	117.36%	110.94%	99.25%	172.08%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos