[CARLSBG] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Cumulative Result
Revenue	704,548	777,413	702,403	663,632	648,384	626,660	620,579	-0.13%
YoY %	-9.37%	10.68%	5.84%	2.35%	3.47%	0.98%	-	-
Horiz. %	113.53%	125.27%	113.19%	106.94%	104.48%	100.98%	100.00%	-
PBT	92,685	98,808	91,469	103,137	135,403	113,485	110,363	0.18%
YoY %	-6.20%	8.02%	-11.31%	-23.83%	19.31%	2.83%	-	-
Horiz. %	83.98%	89.53%	82.88%	93.45%	122.69%	102.83%	100.00%	-
Tax	-19,052	-21,985	-19,780	-19,779	-29,700	-30,400	0	-100.00%
YoY %	13.34%	-11.15%	-0.01%	33.40%	2.30%	0.00%	-	-
Horiz. %	62.67%	72.32%	65.07%	65.06%	97.70%	100.00%	-	-
NP	73,633	76,823	71,689	83,358	105,703	83,085	110,363	0.43%
YoY %	-4.15%	7.16%	-14.00%	-21.14%	27.22%	-24.72%	-	-
Horiz. %	66.72%	69.61%	64.96%	75.53%	95.78%	75.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,633	76,823	71,689	83,358	105,703	83,085	110,363	0.43%
YoY %	-4.15%	7.16%	-14.00%	-21.14%	27.22%	-24.72%	-	-
Horiz. %	66.72%	69.61%	64.96%	75.53%	95.78%	75.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.56%	22.25%	21.62%	19.18%	21.93%	26.79%	0.00%	-
YoY %	-7.60%	2.91%	12.72%	-12.54%	-18.14%	0.00%	-	-
Horiz. %	76.75%	83.05%	80.70%	71.59%	81.86%	100.00%	-	-
Total Cost	630,915	700,590	630,714	580,274	542,681	543,575	510,216	-0.22%
YoY %	-9.95%	11.08%	8.69%	6.93%	-0.16%	6.54%	-	-
Horiz. %	123.66%	137.31%	123.62%	113.73%	106.36%	106.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,082	506,038	511,410	532,234	516,216	469,175	467,562	-0.02%
YoY %	-5.13%	-1.05%	-3.91%	3.10%	10.03%	0.34%	-	-
Horiz. %	102.68%	108.23%	109.38%	113.83%	110.41%	100.34%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	22,933	22,932	15,265	103,701	10,931	10,932	-	-100.00%
YoY %	0.00%	50.23%	-85.28%	848.69%	-0.01%	0.00%	-	-
Horiz. %	209.78%	209.77%	139.64%	948.60%	99.99%	100.00%	-	-
Div Payout %	31.15%	29.85%	21.29%	124.41%	10.34%	13.16%	-	-
YoY %	4.36%	40.21%	-82.89%	1,103.19%	-21.43%	0.00%	-	-
Horiz. %	236.70%	226.82%	161.78%	945.36%	78.57%	100.00%	-	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	480,082	506,038	511,410	532,234	516,216	469,175	467,562	-0.02%
YoY %	-5.13%	-1.05%	-3.91%	3.10%	10.03%	0.34%	-	-
Horiz. %	102.68%	108.23%	109.38%	113.83%	110.41%	100.34%	100.00%	-
NOSH	305,784	152,881	152,659	152,502	151,828	151,836	151,806	-0.74%
YoY %	100.01%	0.15%	0.10%	0.44%	-0.01%	0.02%	-	-
Horiz. %	201.43%	100.71%	100.56%	100.46%	100.01%	100.02%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	10.45%	9.88%	10.21%	12.56%	16.30%	13.26%	17.78%	-
YoY %	5.77%	-3.23%	-18.71%	-22.94%	22.93%	-25.42%	-	-
Horiz. %	58.77%	55.57%	57.42%	70.64%	91.68%	74.58%	100.00%	-
ROE	15.34%	15.18%	14.02%	15.66%	20.48%	17.71%	23.60%	-
YoY %	1.05%	8.27%	-10.47%	-23.54%	15.64%	-24.96%	-	-
Horiz. %	65.00%	64.32%	59.41%	66.36%	86.78%	75.04%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	230.41	508.51	460.11	435.16	427.05	412.72	408.80	0.61%
YoY %	-54.69%	10.52%	5.73%	1.90%	3.47%	0.96%	-	-
Horiz. %	56.36%	124.39%	112.55%	106.45%	104.46%	100.96%	100.00%	-
EPS	24.08	50.25	46.96	54.66	69.62	54.72	72.70	1.18%
YoY %	-52.08%	7.01%	-14.09%	-21.49%	27.23%	-24.73%	-	-
Horiz. %	33.12%	69.12%	64.59%	75.19%	95.76%	75.27%	100.00%	-
DPS	7.50	15.00	10.00	68.00	7.20	7.20	0.00	-100.00%
YoY %	-50.00%	50.00%	-85.29%	844.44%	0.00%	0.00%	-	-
Horiz. %	104.17%	208.33%	138.89%	944.44%	100.00%	100.00%	-	-
NAPS	1.57	3.31	3.35	3.49	3.40	3.09	3.08	0.71%
YoY %	-52.57%	-1.19%	-4.01%	2.65%	10.03%	0.32%	-	-
Horiz. %	50.97%	107.47%	108.77%	113.31%	110.39%	100.32%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 152,525
RPS	230.43	254.27	229.73	217.05	212.06	204.96	202.97	-0.13%
YoY %	-9.38%	10.68%	5.84%	2.35%	3.46%	0.98%	-	-
Horiz. %	113.53%	125.27%	113.18%	106.94%	104.48%	100.98%	100.00%	-
EPS	24.08	25.13	23.45	27.26	34.57	27.17	36.10	0.43%
YoY %	-4.18%	7.16%	-13.98%	-21.15%	27.24%	-24.74%	-	-
Horiz. %	66.70%	69.61%	64.96%	75.51%	95.76%	75.26%	100.00%	-
DPS	7.50	7.50	4.99	33.92	3.58	3.58	0.00	-100.00%
YoY %	0.00%	50.30%	-85.29%	847.49%	0.00%	0.00%	-	-
Horiz. %	209.50%	209.50%	139.39%	947.49%	100.00%	100.00%	-	-
NAPS	1.5702	1.6551	1.6727	1.7408	1.6884	1.5345	1.5292	-0.02%
YoY %	-5.13%	-1.05%	-3.91%	3.10%	10.03%	0.35%	-	-
Horiz. %	102.68%	108.23%	109.38%	113.84%	110.41%	100.35%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	5.30	5.05	5.35	5.50	4.90	5.70	0.00	-
P/RPS	2.30	0.99	1.16	1.26	1.15	1.38	0.00	-100.00%
YoY %	132.32%	-14.66%	-7.94%	9.57%	-16.67%	0.00%	-	-
Horiz. %	166.67%	71.74%	84.06%	91.30%	83.33%	100.00%	-	-
P/EPS	22.01	10.05	11.39	10.06	7.04	10.42	0.00	-100.00%
YoY %	119.00%	-11.76%	13.22%	42.90%	-32.44%	0.00%	-	-
Horiz. %	211.23%	96.45%	109.31%	96.55%	67.56%	100.00%	-	-
EY	4.54	9.95	8.78	9.94	14.21	9.60	0.00	-100.00%
YoY %	-54.37%	13.33%	-11.67%	-30.05%	48.02%	0.00%	-	-
Horiz. %	47.29%	103.65%	91.46%	103.54%	148.02%	100.00%	-	-
DY	1.42	2.97	1.87	12.36	1.47	1.26	0.00	-100.00%
YoY %	-52.19%	58.82%	-84.87%	740.82%	16.67%	0.00%	-	-
Horiz. %	112.70%	235.71%	148.41%	980.95%	116.67%	100.00%	-	-
P/NAPS	3.38	1.53	1.60	1.58	1.44	1.84	0.00	-100.00%
YoY %	120.92%	-4.38%	1.27%	9.72%	-21.74%	0.00%	-	-
Horiz. %	183.70%	83.15%	86.96%	85.87%	78.26%	100.00%	-	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	24/11/05	24/11/04	17/11/03	18/11/02	21/11/01	24/11/00	26/11/99	-
Price	5.20	5.40	5.30	5.65	5.10	5.15	0.00	-
P/RPS	2.26	1.06	1.15	1.30	1.19	1.25	0.00	-100.00%
YoY %	113.21%	-7.83%	-11.54%	9.24%	-4.80%	0.00%	-	-
Horiz. %	180.80%	84.80%	92.00%	104.00%	95.20%	100.00%	-	-
P/EPS	21.59	10.75	11.29	10.34	7.33	9.41	0.00	-100.00%
YoY %	100.84%	-4.78%	9.19%	41.06%	-22.10%	0.00%	-	-
Horiz. %	229.44%	114.24%	119.98%	109.88%	77.90%	100.00%	-	-
EY	4.63	9.31	8.86	9.67	13.65	10.63	0.00	-100.00%
YoY %	-50.27%	5.08%	-8.38%	-29.16%	28.41%	0.00%	-	-
Horiz. %	43.56%	87.58%	83.35%	90.97%	128.41%	100.00%	-	-
DY	1.44	2.78	1.89	12.04	1.41	1.40	0.00	-100.00%
YoY %	-48.20%	47.09%	-84.30%	753.90%	0.71%	0.00%	-	-
Horiz. %	102.86%	198.57%	135.00%	860.00%	100.71%	100.00%	-	-
P/NAPS	3.31	1.63	1.58	1.62	1.50	1.67	0.00	-100.00%
YoY %	103.07%	3.16%	-2.47%	8.00%	-10.18%	0.00%	-	-
Horiz. %	198.20%	97.60%	94.61%	97.01%	89.82%	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