Highlights

[CARLSBG] QoQ Quarter Result on 2013-12-31 [#4]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 409,315 356,021 445,936 387,738 352,116 344,529 470,766 -8.90%
  QoQ % 14.97% -20.16% 15.01% 10.12% 2.20% -26.82% -
  Horiz. % 86.95% 75.63% 94.73% 82.36% 74.80% 73.18% 100.00%
PBT 75,306 52,526 69,233 76,673 51,841 41,112 66,803 8.31%
  QoQ % 43.37% -24.13% -9.70% 47.90% 26.10% -38.46% -
  Horiz. % 112.73% 78.63% 103.64% 114.77% 77.60% 61.54% 100.00%
Tax -16,505 -12,073 -15,828 -11,729 -12,808 -9,676 -15,595 3.85%
  QoQ % -36.71% 23.72% -34.95% 8.42% -32.37% 37.95% -
  Horiz. % 105.84% 77.42% 101.49% 75.21% 82.13% 62.05% 100.00%
NP 58,801 40,453 53,405 64,944 39,033 31,436 51,208 9.65%
  QoQ % 45.36% -24.25% -17.77% 66.38% 24.17% -38.61% -
  Horiz. % 114.83% 79.00% 104.29% 126.82% 76.22% 61.39% 100.00%
NP to SH 56,279 40,041 52,332 64,043 38,437 30,913 50,534 7.44%
  QoQ % 40.55% -23.49% -18.29% 66.62% 24.34% -38.83% -
  Horiz. % 111.37% 79.24% 103.56% 126.73% 76.06% 61.17% 100.00%
Tax Rate 21.92 % 22.98 % 22.86 % 15.30 % 24.71 % 23.54 % 23.34 % -4.09%
  QoQ % -4.61% 0.52% 49.41% -38.08% 4.97% 0.86% -
  Horiz. % 93.92% 98.46% 97.94% 65.55% 105.87% 100.86% 100.00%
Total Cost 350,514 315,568 392,531 322,794 313,083 313,093 419,558 -11.29%
  QoQ % 11.07% -19.61% 21.60% 3.10% -0.00% -25.38% -
  Horiz. % 83.54% 75.21% 93.56% 76.94% 74.62% 74.62% 100.00%
Net Worth 272,115 210,966 336,322 284,345 244,598 195,678 357,725 -16.66%
  QoQ % 28.99% -37.27% 18.28% 16.25% 25.00% -45.30% -
  Horiz. % 76.07% 58.97% 94.02% 79.49% 68.38% 54.70% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 15,287 - 171,218 - 15,287 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 1,120.00% 0.00% 100.00% -
Div Payout % - % 38.18 % - % 267.35 % - % 49.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.21% 0.00% 540.65% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 272,115 210,966 336,322 284,345 244,598 195,678 357,725 -16.66%
  QoQ % 28.99% -37.27% 18.28% 16.25% 25.00% -45.30% -
  Horiz. % 76.07% 58.97% 94.02% 79.49% 68.38% 54.70% 100.00%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.37 % 11.36 % 11.98 % 16.75 % 11.09 % 9.12 % 10.88 % 20.36%
  QoQ % 26.50% -5.18% -28.48% 51.04% 21.60% -16.18% -
  Horiz. % 132.08% 104.41% 110.11% 153.95% 101.93% 83.82% 100.00%
ROE 20.68 % 18.98 % 15.56 % 22.52 % 15.71 % 15.80 % 14.13 % 28.88%
  QoQ % 8.96% 21.98% -30.91% 43.35% -0.57% 11.82% -
  Horiz. % 146.36% 134.32% 110.12% 159.38% 111.18% 111.82% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.87 116.44 145.85 126.82 115.17 112.68 153.97 -8.90%
  QoQ % 14.97% -20.16% 15.01% 10.12% 2.21% -26.82% -
  Horiz. % 86.95% 75.63% 94.73% 82.37% 74.80% 73.18% 100.00%
EPS 18.41 13.10 17.12 20.95 12.57 10.11 16.53 7.44%
  QoQ % 40.53% -23.48% -18.28% 66.67% 24.33% -38.84% -
  Horiz. % 111.37% 79.25% 103.57% 126.74% 76.04% 61.16% 100.00%
DPS 0.00 5.00 0.00 56.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 1,120.00% 0.00% 100.00% -
NAPS 0.8900 0.6900 1.1000 0.9300 0.8000 0.6400 1.1700 -16.66%
  QoQ % 28.99% -37.27% 18.28% 16.25% 25.00% -45.30% -
  Horiz. % 76.07% 58.97% 94.02% 79.49% 68.38% 54.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.87 116.44 145.85 126.82 115.17 112.68 153.97 -8.90%
  QoQ % 14.97% -20.16% 15.01% 10.12% 2.21% -26.82% -
  Horiz. % 86.95% 75.63% 94.73% 82.37% 74.80% 73.18% 100.00%
EPS 18.41 13.10 17.12 20.95 12.57 10.11 16.53 7.44%
  QoQ % 40.53% -23.48% -18.28% 66.67% 24.33% -38.84% -
  Horiz. % 111.37% 79.25% 103.57% 126.74% 76.04% 61.16% 100.00%
DPS 0.00 5.00 0.00 56.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 1,120.00% 0.00% 100.00% -
NAPS 0.8900 0.6900 1.1000 0.9300 0.8000 0.6400 1.1700 -16.66%
  QoQ % 28.99% -37.27% 18.28% 16.25% 25.00% -45.30% -
  Horiz. % 76.07% 58.97% 94.02% 79.49% 68.38% 54.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 11.9800 12.2000 13.0200 12.1800 12.8000 15.3000 13.8000 -
P/RPS 8.95 10.48 8.93 9.60 11.11 13.58 8.96 -0.07%
  QoQ % -14.60% 17.36% -6.98% -13.59% -18.19% 51.56% -
  Horiz. % 99.89% 116.96% 99.67% 107.14% 124.00% 151.56% 100.00%
P/EPS 65.08 93.16 76.07 58.15 101.82 151.33 83.49 -15.29%
  QoQ % -30.14% 22.47% 30.82% -42.89% -32.72% 81.26% -
  Horiz. % 77.95% 111.58% 91.11% 69.65% 121.95% 181.26% 100.00%
EY 1.54 1.07 1.31 1.72 0.98 0.66 1.20 18.08%
  QoQ % 43.93% -18.32% -23.84% 75.51% 48.48% -45.00% -
  Horiz. % 128.33% 89.17% 109.17% 143.33% 81.67% 55.00% 100.00%
DY 0.00 0.41 0.00 4.60 0.00 0.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.24% 0.00% 1,393.94% 0.00% 100.00% -
P/NAPS 13.46 17.68 11.84 13.10 16.00 23.91 11.79 9.22%
  QoQ % -23.87% 49.32% -9.62% -18.12% -33.08% 102.80% -
  Horiz. % 114.16% 149.96% 100.42% 111.11% 135.71% 202.80% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 27/05/14 21/02/14 18/11/13 27/08/13 29/05/13 -
Price 12.0000 12.2400 12.1000 12.7000 12.1400 13.8200 16.0800 -
P/RPS 8.96 10.51 8.30 10.01 10.54 12.26 10.44 -9.68%
  QoQ % -14.75% 26.63% -17.08% -5.03% -14.03% 17.43% -
  Horiz. % 85.82% 100.67% 79.50% 95.88% 100.96% 117.43% 100.00%
P/EPS 65.19 93.46 70.69 60.63 96.57 136.69 97.29 -23.41%
  QoQ % -30.25% 32.21% 16.59% -37.22% -29.35% 40.50% -
  Horiz. % 67.01% 96.06% 72.66% 62.32% 99.26% 140.50% 100.00%
EY 1.53 1.07 1.41 1.65 1.04 0.73 1.03 30.16%
  QoQ % 42.99% -24.11% -14.55% 58.65% 42.47% -29.13% -
  Horiz. % 148.54% 103.88% 136.89% 160.19% 100.97% 70.87% 100.00%
DY 0.00 0.41 0.00 4.41 0.00 0.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.89% 0.00% 1,225.00% 0.00% 100.00% -
P/NAPS 13.48 17.74 11.00 13.66 15.18 21.59 13.74 -1.26%
  QoQ % -24.01% 61.27% -19.47% -10.01% -29.69% 57.13% -
  Horiz. % 98.11% 129.11% 80.06% 99.42% 110.48% 157.13% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS