[CARLSBG] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	1,927,848	2,193,880	1,768,223	1,784,380	1,829,556	2,010,544	1,679,494	9.65%
YoY %	-12.13%	24.07%	-0.91%	-2.47%	-9.00%	19.71%	-	-
Horiz. %	114.79%	130.63%	105.28%	106.25%	108.93%	119.71%	100.00%	-
PBT	376,642	417,972	294,792	302,418	342,954	352,012	283,843	20.81%
YoY %	-9.89%	41.79%	-2.52%	-11.82%	-2.57%	24.02%	-	-
Horiz. %	132.69%	147.25%	103.86%	106.54%	120.83%	124.02%	100.00%	-
Tax	-78,784	-87,692	-62,414	-62,593	-73,314	-77,920	-73,178	5.05%
YoY %	10.16%	-40.50%	0.29%	14.62%	5.91%	-6.48%	-	-
Horiz. %	107.66%	119.83%	85.29%	85.54%	100.19%	106.48%	100.00%	-
NP	297,858	330,280	232,378	239,825	269,640	274,092	210,665	26.05%
YoY %	-9.82%	42.13%	-3.11%	-11.06%	-1.62%	30.11%	-	-
Horiz. %	141.39%	156.78%	110.31%	113.84%	127.99%	130.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,468	323,292	221,165	228,212	256,624	269,556	204,978	25.95%
YoY %	-10.46%	46.18%	-3.09%	-11.07%	-4.80%	31.50%	-	-
Horiz. %	141.22%	157.72%	107.90%	111.33%	125.20%	131.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.92%	20.98%	21.17%	20.70%	21.38%	22.14%	25.78%	-
YoY %	-0.29%	-0.90%	2.27%	-3.18%	-3.43%	-14.12%	-	-
Horiz. %	81.15%	81.38%	82.12%	80.29%	82.93%	85.88%	100.00%	-
Total Cost	1,629,990	1,863,600	1,535,845	1,544,554	1,559,916	1,736,452	1,468,829	7.20%
YoY %	-12.54%	21.34%	-0.56%	-0.98%	-10.17%	18.22%	-	-
Horiz. %	110.97%	126.88%	104.56%	105.16%	106.20%	118.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,046	388,299	311,862	262,943	256,828	397,472	330,207	-37.86%
YoY %	-58.27%	24.51%	18.60%	2.38%	-35.38%	20.37%	-	-
Horiz. %	49.07%	117.59%	94.44%	79.63%	77.78%	120.37%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	218,304	244,598	266,000	40,766	61,149	-	220,138	-0.55%
YoY %	-10.75%	-8.05%	552.50%	-33.33%	0.00%	-	-	-
Horiz. %	99.17%	111.11%	120.83%	18.52%	27.78%	-	100.00%	-
Div Payout %	75.42%	75.66%	120.27%	17.86%	23.83%	-	107.40%	-
YoY %	-0.32%	-37.09%	573.40%	-25.05%	0.00%	-	-	-
Horiz. %	70.22%	70.45%	111.98%	16.63%	22.19%	-	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	162,046	388,299	311,862	262,943	256,828	397,472	330,207	-37.86%
YoY %	-58.27%	24.51%	18.60%	2.38%	-35.38%	20.37%	-	-
Horiz. %	49.07%	117.59%	94.44%	79.63%	77.78%	120.37%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,748	305,748	308,078	-0.50%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.76%	-	-
Horiz. %	99.24%	99.24%	99.24%	99.24%	99.24%	99.24%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	15.45%	15.05%	13.14%	13.44%	14.74%	13.63%	12.54%	-
YoY %	2.66%	14.54%	-2.23%	-8.82%	8.14%	8.69%	-	-
Horiz. %	123.21%	120.02%	104.78%	107.18%	117.54%	108.69%	100.00%	-
ROE	178.63%	83.26%	70.92%	86.79%	99.92%	67.82%	62.08%	-
YoY %	114.54%	17.40%	-18.29%	-13.14%	47.33%	9.25%	-	-
Horiz. %	287.74%	134.12%	114.24%	139.80%	160.95%	109.25%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	630.54	717.55	578.33	583.61	598.39	657.58	549.31	9.65%
YoY %	-12.13%	24.07%	-0.90%	-2.47%	-9.00%	19.71%	-	-
Horiz. %	114.79%	130.63%	105.28%	106.24%	108.93%	119.71%	100.00%	-
EPS	94.68	105.72	72.34	74.64	83.94	88.16	67.04	25.95%
YoY %	-10.44%	46.14%	-3.08%	-11.08%	-4.79%	31.50%	-	-
Horiz. %	141.23%	157.70%	107.91%	111.34%	125.21%	131.50%	100.00%	-
DPS	71.40	80.00	87.00	13.33	20.00	0.00	72.00	-0.55%
YoY %	-10.75%	-8.05%	552.66%	-33.35%	0.00%	0.00%	-	-
Horiz. %	99.17%	111.11%	120.83%	18.51%	27.78%	0.00%	100.00%	-
NAPS	0.53	1.27	1.02	0.86	0.84	1.30	1.08	-37.86%
YoY %	-58.27%	24.51%	18.60%	2.38%	-35.38%	20.37%	-	-
Horiz. %	49.07%	117.59%	94.44%	79.63%	77.78%	120.37%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	630.54	717.55	578.33	583.61	598.39	657.58	549.31	9.65%
YoY %	-12.13%	24.07%	-0.90%	-2.47%	-9.00%	19.71%	-	-
Horiz. %	114.79%	130.63%	105.28%	106.24%	108.93%	119.71%	100.00%	-
EPS	94.68	105.72	72.34	74.64	83.94	88.16	67.04	25.95%
YoY %	-10.44%	46.14%	-3.08%	-11.08%	-4.79%	31.50%	-	-
Horiz. %	141.23%	157.70%	107.91%	111.34%	125.21%	131.50%	100.00%	-
DPS	71.40	80.00	87.00	13.33	20.00	0.00	72.00	-0.55%
YoY %	-10.75%	-8.05%	552.66%	-33.35%	0.00%	0.00%	-	-
Horiz. %	99.17%	111.11%	120.83%	18.51%	27.78%	0.00%	100.00%	-
NAPS	0.53	1.27	1.02	0.86	0.84	1.30	1.08	-37.86%
YoY %	-58.27%	24.51%	18.60%	2.38%	-35.38%	20.37%	-	-
Horiz. %	49.07%	117.59%	94.44%	79.63%	77.78%	120.37%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	19.30	18.88	15.30	14.84	15.00	15.00	13.92	-
P/RPS	3.06	2.63	2.65	2.54	2.51	2.28	2.53	13.55%
YoY %	16.35%	-0.75%	4.33%	1.20%	10.09%	-9.88%	-	-
Horiz. %	120.95%	103.95%	104.74%	100.40%	99.21%	90.12%	100.00%	-
P/EPS	20.39	17.86	21.15	19.88	17.87	17.01	20.76	-1.19%
YoY %	14.17%	-15.56%	6.39%	11.25%	5.06%	-18.06%	-	-
Horiz. %	98.22%	86.03%	101.88%	95.76%	86.08%	81.94%	100.00%	-
EY	4.91	5.60	4.73	5.03	5.60	5.88	4.82	1.24%
YoY %	-12.32%	18.39%	-5.96%	-10.18%	-4.76%	21.99%	-	-
Horiz. %	101.87%	116.18%	98.13%	104.36%	116.18%	121.99%	100.00%	-
DY	3.70	4.24	5.69	0.90	1.33	0.00	5.17	-20.03%
YoY %	-12.74%	-25.48%	532.22%	-32.33%	0.00%	0.00%	-	-
Horiz. %	71.57%	82.01%	110.06%	17.41%	25.73%	0.00%	100.00%	-
P/NAPS	36.42	14.87	15.00	17.26	17.86	11.54	12.89	100.24%
YoY %	144.92%	-0.87%	-13.09%	-3.36%	54.77%	-10.47%	-	-
Horiz. %	282.54%	115.36%	116.37%	133.90%	138.56%	89.53%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	16/08/18	17/05/18	14/02/18	30/11/17	17/08/17	17/05/17	21/02/17	-
Price	19.00	19.62	16.66	15.16	14.70	14.80	14.74	-
P/RPS	3.01	2.73	2.88	2.60	2.46	2.25	2.68	8.07%
YoY %	10.26%	-5.21%	10.77%	5.69%	9.33%	-16.04%	-	-
Horiz. %	112.31%	101.87%	107.46%	97.01%	91.79%	83.96%	100.00%	-
P/EPS	20.07	18.56	23.03	20.31	17.51	16.79	21.99	-5.92%
YoY %	8.14%	-19.41%	13.39%	15.99%	4.29%	-23.65%	-	-
Horiz. %	91.27%	84.40%	104.73%	92.36%	79.63%	76.35%	100.00%	-
EY	4.98	5.39	4.34	4.92	5.71	5.96	4.55	6.22%
YoY %	-7.61%	24.19%	-11.79%	-13.84%	-4.19%	30.99%	-	-
Horiz. %	109.45%	118.46%	95.38%	108.13%	125.49%	130.99%	100.00%	-
DY	3.76	4.08	5.22	0.88	1.36	0.00	4.88	-15.99%
YoY %	-7.84%	-21.84%	493.18%	-35.29%	0.00%	0.00%	-	-
Horiz. %	77.05%	83.61%	106.97%	18.03%	27.87%	0.00%	100.00%	-
P/NAPS	35.85	15.45	16.33	17.63	17.50	11.38	13.65	90.69%
YoY %	132.04%	-5.39%	-7.37%	0.74%	53.78%	-16.63%	-	-
Horiz. %	262.64%	113.19%	119.63%	129.16%	128.21%	83.37%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 11:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 10:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-16 10:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 10:20:00

TURTLE SYSTEM 55

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

601

HARTA

HARTALEGA HOLDINGS BHD

561

MPI

MALAYSIAN PACIFIC INDUSTRIES

419

PTRANS

PERAK TRANSIT BERHAD

419

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

325

SUPERMX

SUPERMAX CORPORATION BHD

325

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

SINKUNG

0.15

+0.01

59,517,000

HSI-HU6

0.065

-0.015

57,658,100

FITTERS

0.055

+0.01

56,245,300

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

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