[CARLSBG] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	1,503,905	1,583,254	1,480,445	1,342,497	950,280	958,746	872,425	9.49%
YoY %	-5.01%	6.94%	10.28%	41.27%	-0.88%	9.89%	-	-
Horiz. %	172.38%	181.48%	169.69%	153.88%	108.92%	109.89%	100.00%	-
PBT	208,921	242,707	214,061	163,441	90,002	114,060	74,472	18.73%
YoY %	-13.92%	13.38%	30.97%	81.60%	-21.09%	53.16%	-	-
Horiz. %	280.54%	325.90%	287.44%	219.47%	120.85%	153.16%	100.00%	-
Tax	-46,482	-51,945	-53,698	-39,673	-24,028	-22,941	-14,637	21.21%
YoY %	10.52%	3.26%	-35.35%	-65.11%	-4.74%	-56.73%	-	-
Horiz. %	317.57%	354.89%	366.86%	271.05%	164.16%	156.73%	100.00%	-
NP	162,439	190,762	160,363	123,768	65,974	91,119	59,835	18.09%
YoY %	-14.85%	18.96%	29.57%	87.60%	-27.60%	52.28%	-	-
Horiz. %	271.48%	318.81%	268.01%	206.85%	110.26%	152.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,354	188,512	159,306	122,846	65,661	91,119	59,835	17.83%
YoY %	-14.94%	18.33%	29.68%	87.09%	-27.94%	52.28%	-	-
Horiz. %	267.99%	315.05%	266.24%	205.31%	109.74%	152.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.25%	21.40%	25.09%	24.27%	26.70%	20.11%	19.65%	-
YoY %	3.97%	-14.71%	3.38%	-9.10%	32.77%	2.34%	-	-
Horiz. %	113.23%	108.91%	127.68%	123.51%	135.88%	102.34%	100.00%	-
Total Cost	1,341,466	1,392,492	1,320,082	1,218,729	884,306	867,627	812,590	8.70%
YoY %	-3.66%	5.49%	8.32%	37.82%	1.92%	6.77%	-	-
Horiz. %	165.09%	171.36%	162.45%	149.98%	108.83%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	244,598	281,288	605,250	574,740	509,222	470,617	458,593	-9.93%
YoY %	-13.04%	-53.53%	5.31%	12.87%	8.20%	2.62%	-	-
Horiz. %	53.34%	61.34%	131.98%	125.33%	111.04%	102.62%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	192,621	206,458	154,615	54,652	23,276	91,899	97,967	11.91%
YoY %	-6.70%	33.53%	182.91%	134.80%	-74.67%	-6.19%	-	-
Horiz. %	196.62%	210.74%	157.82%	55.79%	23.76%	93.81%	100.00%	-
Div Payout %	120.12%	109.52%	97.06%	44.49%	35.45%	100.86%	163.73%	-
YoY %	9.68%	12.84%	118.16%	25.50%	-64.85%	-38.40%	-	-
Horiz. %	73.36%	66.89%	59.28%	27.17%	21.65%	61.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	244,598	281,288	605,250	574,740	509,222	470,617	458,593	-9.93%
YoY %	-13.04%	-53.53%	5.31%	12.87%	8.20%	2.62%	-	-
Horiz. %	53.34%	61.34%	131.98%	125.33%	111.04%	102.62%	100.00%	-
NOSH	305,748	305,748	305,682	305,713	306,760	305,595	305,729	0.00%
YoY %	0.00%	0.02%	-0.01%	-0.34%	0.38%	-0.04%	-	-
Horiz. %	100.01%	100.01%	99.98%	99.99%	100.34%	99.96%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.80%	12.05%	10.83%	9.22%	6.94%	9.50%	6.86%	-
YoY %	-10.37%	11.27%	17.46%	32.85%	-26.95%	38.48%	-	-
Horiz. %	157.43%	175.66%	157.87%	134.40%	101.17%	138.48%	100.00%	-
ROE	65.56%	67.02%	26.32%	21.37%	12.89%	19.36%	13.05%	-
YoY %	-2.18%	154.64%	23.16%	65.79%	-33.42%	48.35%	-	-
Horiz. %	502.38%	513.56%	201.69%	163.75%	98.77%	148.35%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	491.88	517.83	484.31	439.14	309.78	313.73	285.36	9.49%
YoY %	-5.01%	6.92%	10.29%	41.76%	-1.26%	9.94%	-	-
Horiz. %	172.37%	181.47%	169.72%	153.89%	108.56%	109.94%	100.00%	-
EPS	52.45	61.66	52.11	40.18	21.40	29.82	19.57	17.84%
YoY %	-14.94%	18.33%	29.69%	87.76%	-28.24%	52.38%	-	-
Horiz. %	268.01%	315.07%	266.27%	205.31%	109.35%	152.38%	100.00%	-
DPS	63.00	67.55	50.55	18.08	7.60	30.05	32.05	11.91%
YoY %	-6.74%	33.63%	179.59%	137.89%	-74.71%	-6.24%	-	-
Horiz. %	196.57%	210.76%	157.72%	56.41%	23.71%	93.76%	100.00%	-
NAPS	0.80	0.92	1.98	1.88	1.66	1.54	1.50	-9.93%
YoY %	-13.04%	-53.54%	5.32%	13.25%	7.79%	2.67%	-	-
Horiz. %	53.33%	61.33%	132.00%	125.33%	110.67%	102.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 305,713
RPS	491.88	517.83	484.20	439.09	310.80	313.57	285.34	9.49%
YoY %	-5.01%	6.95%	10.27%	41.28%	-0.88%	9.89%	-	-
Horiz. %	172.38%	181.48%	169.69%	153.88%	108.92%	109.89%	100.00%	-
EPS	52.45	61.66	52.10	40.18	21.48	29.80	19.57	17.84%
YoY %	-14.94%	18.35%	29.67%	87.06%	-27.92%	52.27%	-	-
Horiz. %	268.01%	315.07%	266.22%	205.31%	109.76%	152.27%	100.00%	-
DPS	63.00	67.55	50.57	17.88	7.61	30.06	32.04	11.91%
YoY %	-6.74%	33.58%	182.83%	134.95%	-74.68%	-6.18%	-	-
Horiz. %	196.63%	210.83%	157.83%	55.81%	23.75%	93.82%	100.00%	-
NAPS	0.80	0.92	1.9796	1.8798	1.6655	1.5392	1.4999	-9.93%
YoY %	-13.04%	-53.53%	5.31%	12.87%	8.21%	2.62%	-	-
Horiz. %	53.34%	61.34%	131.98%	125.33%	111.04%	102.62%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	12.80	11.50	6.45	5.18	4.20	3.86	4.64	-
P/RPS	2.60	2.22	1.33	1.18	1.36	1.23	1.63	8.08%
YoY %	17.12%	66.92%	12.71%	-13.24%	10.57%	-24.54%	-	-
Horiz. %	159.51%	136.20%	81.60%	72.39%	83.44%	75.46%	100.00%	-
P/EPS	24.41	18.65	12.38	12.89	19.62	12.95	23.71	0.48%
YoY %	30.88%	50.65%	-3.96%	-34.30%	51.51%	-45.38%	-	-
Horiz. %	102.95%	78.66%	52.21%	54.37%	82.75%	54.62%	100.00%	-
EY	4.10	5.36	8.08	7.76	5.10	7.72	4.22	-0.47%
YoY %	-23.51%	-33.66%	4.12%	52.16%	-33.94%	82.94%	-	-
Horiz. %	97.16%	127.01%	191.47%	183.89%	120.85%	182.94%	100.00%	-
DY	4.92	5.87	7.84	3.49	1.81	7.78	6.91	-5.49%
YoY %	-16.18%	-25.13%	124.64%	92.82%	-76.74%	12.59%	-	-
Horiz. %	71.20%	84.95%	113.46%	50.51%	26.19%	112.59%	100.00%	-
P/NAPS	16.00	12.50	3.26	2.76	2.53	2.51	3.09	31.49%
YoY %	28.00%	283.44%	18.12%	9.09%	0.80%	-18.77%	-	-
Horiz. %	517.80%	404.53%	105.50%	89.32%	81.88%	81.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/13	29/11/12	15/11/11	11/11/10	26/11/09	29/10/08	21/11/07	-
Price	12.14	12.30	7.05	5.85	4.40	3.36	4.38	-
P/RPS	2.47	2.38	1.46	1.33	1.42	1.07	1.53	8.30%
YoY %	3.78%	63.01%	9.77%	-6.34%	32.71%	-30.07%	-	-
Horiz. %	161.44%	155.56%	95.42%	86.93%	92.81%	69.93%	100.00%	-
P/EPS	23.15	19.95	13.53	14.56	20.56	11.27	22.38	0.56%
YoY %	16.04%	47.45%	-7.07%	-29.18%	82.43%	-49.64%	-	-
Horiz. %	103.44%	89.14%	60.46%	65.06%	91.87%	50.36%	100.00%	-
EY	4.32	5.01	7.39	6.87	4.86	8.87	4.47	-0.56%
YoY %	-13.77%	-32.21%	7.57%	41.36%	-45.21%	98.43%	-	-
Horiz. %	96.64%	112.08%	165.32%	153.69%	108.72%	198.43%	100.00%	-
DY	5.19	5.49	7.17	3.09	1.73	8.94	7.32	-5.56%
YoY %	-5.46%	-23.43%	132.04%	78.61%	-80.65%	22.13%	-	-
Horiz. %	70.90%	75.00%	97.95%	42.21%	23.63%	122.13%	100.00%	-
P/NAPS	15.18	13.37	3.56	3.11	2.65	2.18	2.92	31.58%
YoY %	13.54%	275.56%	14.47%	17.36%	21.56%	-25.34%	-	-
Horiz. %	519.86%	457.88%	121.92%	106.51%	90.75%	74.66%	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