[CARLSBG] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	2,243,553	2,280,890	2,639,684	1,982,342	1,942,257	1,927,848	2,193,880	1.50%
YoY %	-1.64%	-13.59%	33.16%	2.06%	0.75%	-12.13%	-	-
Horiz. %	102.26%	103.97%	120.32%	90.36%	88.53%	87.87%	100.00%	-
PBT	385,864	398,436	455,264	361,260	363,997	376,642	417,972	-5.18%
YoY %	-3.16%	-12.48%	26.02%	-0.75%	-3.36%	-9.89%	-	-
Horiz. %	92.32%	95.33%	108.92%	86.43%	87.09%	90.11%	100.00%	-
Tax	-81,260	-85,078	-98,216	-74,503	-75,224	-78,784	-87,692	-4.94%
YoY %	4.49%	13.38%	-31.83%	0.96%	4.52%	10.16%	-	-
Horiz. %	92.67%	97.02%	112.00%	84.96%	85.78%	89.84%	100.00%	-
NP	304,604	313,358	357,048	286,757	288,773	297,858	330,280	-5.24%
YoY %	-2.79%	-12.24%	24.51%	-0.70%	-3.05%	-9.82%	-	-
Horiz. %	92.23%	94.88%	108.10%	86.82%	87.43%	90.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	296,033	305,716	350,412	277,154	279,602	289,468	323,292	-5.69%
YoY %	-3.17%	-12.76%	26.43%	-0.88%	-3.41%	-10.46%	-	-
Horiz. %	91.57%	94.56%	108.39%	85.73%	86.49%	89.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.06%	21.35%	21.57%	20.62%	20.67%	20.92%	20.98%	-
YoY %	-1.36%	-1.02%	4.61%	-0.24%	-1.20%	-0.29%	-	-
Horiz. %	100.38%	101.76%	102.81%	98.28%	98.52%	99.71%	100.00%	-
Total Cost	1,938,949	1,967,532	2,282,636	1,695,585	1,653,484	1,629,990	1,863,600	2.67%
YoY %	-1.45%	-13.80%	34.62%	2.55%	1.44%	-12.54%	-	-
Horiz. %	104.04%	105.58%	122.49%	90.98%	88.73%	87.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,644	125,356	223,196	180,391	165,103	162,046	388,299	-49.15%
YoY %	12.20%	-43.84%	23.73%	9.26%	1.89%	-58.27%	-	-
Horiz. %	36.22%	32.28%	57.48%	46.46%	42.52%	41.73%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	222,584	229,922	262,943	305,748	210,762	218,304	244,598	-6.08%
YoY %	-3.19%	-12.56%	-14.00%	45.07%	-3.45%	-10.75%	-	-
Horiz. %	91.00%	94.00%	107.50%	125.00%	86.17%	89.25%	100.00%	-
Div Payout %	75.19%	75.21%	75.04%	110.32%	75.38%	75.42%	75.66%	-
YoY %	-0.03%	0.23%	-31.98%	46.35%	-0.05%	-0.32%	-	-
Horiz. %	99.38%	99.41%	99.18%	145.81%	99.63%	99.68%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	140,644	125,356	223,196	180,391	165,103	162,046	388,299	-49.15%
YoY %	12.20%	-43.84%	23.73%	9.26%	1.89%	-58.27%	-	-
Horiz. %	36.22%	32.28%	57.48%	46.46%	42.52%	41.73%	100.00%	-
NOSH	305,748	305,748	305,748	305,748	305,748	305,748	305,748	0.00%
YoY %	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	13.58%	13.74%	13.53%	14.47%	14.87%	15.45%	15.05%	-
YoY %	-1.16%	1.55%	-6.50%	-2.69%	-3.75%	2.66%	-	-
Horiz. %	90.23%	91.30%	89.90%	96.15%	98.80%	102.66%	100.00%	-
ROE	210.48%	243.88%	157.00%	153.64%	169.35%	178.63%	83.26%	-
YoY %	-13.70%	55.34%	2.19%	-9.28%	-5.20%	114.54%	-	-
Horiz. %	252.80%	292.91%	188.57%	184.53%	203.40%	214.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	733.79	746.00	863.35	648.36	635.25	630.54	717.55	1.50%
YoY %	-1.64%	-13.59%	33.16%	2.06%	0.75%	-12.13%	-	-
Horiz. %	102.26%	103.96%	120.32%	90.36%	88.53%	87.87%	100.00%	-
EPS	96.83	99.98	114.60	90.65	91.45	94.68	105.72	-5.68%
YoY %	-3.15%	-12.76%	26.42%	-0.87%	-3.41%	-10.44%	-	-
Horiz. %	91.59%	94.57%	108.40%	85.75%	86.50%	89.56%	100.00%	-
DPS	72.80	75.20	86.00	100.00	68.93	71.40	80.00	-6.08%
YoY %	-3.19%	-12.56%	-14.00%	45.07%	-3.46%	-10.75%	-	-
Horiz. %	91.00%	94.00%	107.50%	125.00%	86.16%	89.25%	100.00%	-
NAPS	0.46	0.41	0.73	0.59	0.54	0.53	1.27	-49.15%
YoY %	12.20%	-43.84%	23.73%	9.26%	1.89%	-58.27%	-	-
Horiz. %	36.22%	32.28%	57.48%	46.46%	42.52%	41.73%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	733.79	746.00	863.35	648.36	635.25	630.54	717.55	1.50%
YoY %	-1.64%	-13.59%	33.16%	2.06%	0.75%	-12.13%	-	-
Horiz. %	102.26%	103.96%	120.32%	90.36%	88.53%	87.87%	100.00%	-
EPS	96.83	99.98	114.60	90.65	91.45	94.68	105.72	-5.68%
YoY %	-3.15%	-12.76%	26.42%	-0.87%	-3.41%	-10.44%	-	-
Horiz. %	91.59%	94.57%	108.40%	85.75%	86.50%	89.56%	100.00%	-
DPS	72.80	75.20	86.00	100.00	68.93	71.40	80.00	-6.08%
YoY %	-3.19%	-12.56%	-14.00%	45.07%	-3.46%	-10.75%	-	-
Horiz. %	91.00%	94.00%	107.50%	125.00%	86.16%	89.25%	100.00%	-
NAPS	0.46	0.41	0.73	0.59	0.54	0.53	1.27	-49.15%
YoY %	12.20%	-43.84%	23.73%	9.26%	1.89%	-58.27%	-	-
Horiz. %	36.22%	32.28%	57.48%	46.46%	42.52%	41.73%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	26.26	25.66	26.74	19.68	20.00	19.30	18.88	-
P/RPS	3.58	3.44	3.10	3.04	3.15	3.06	2.63	22.80%
YoY %	4.07%	10.97%	1.97%	-3.49%	2.94%	16.35%	-	-
Horiz. %	136.12%	130.80%	117.87%	115.59%	119.77%	116.35%	100.00%	-
P/EPS	27.12	25.66	23.33	21.71	21.87	20.39	17.86	32.07%
YoY %	5.69%	9.99%	7.46%	-0.73%	7.26%	14.17%	-	-
Horiz. %	151.85%	143.67%	130.63%	121.56%	122.45%	114.17%	100.00%	-
EY	3.69	3.90	4.29	4.61	4.57	4.91	5.60	-24.25%
YoY %	-5.38%	-9.09%	-6.94%	0.88%	-6.92%	-12.32%	-	-
Horiz. %	65.89%	69.64%	76.61%	82.32%	81.61%	87.68%	100.00%	-
DY	2.77	2.93	3.22	5.08	3.45	3.70	4.24	-24.68%
YoY %	-5.46%	-9.01%	-36.61%	47.25%	-6.76%	-12.74%	-	-
Horiz. %	65.33%	69.10%	75.94%	119.81%	81.37%	87.26%	100.00%	-
P/NAPS	57.09	62.59	36.63	33.36	37.04	36.42	14.87	144.98%
YoY %	-8.79%	70.87%	9.80%	-9.94%	1.70%	144.92%	-	-
Horiz. %	383.93%	420.91%	246.33%	224.34%	249.09%	244.92%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	15/08/19	16/05/19	14/02/19	30/11/18	16/08/18	17/05/18	-
Price	27.00	24.04	24.24	21.58	19.72	19.00	19.62	-
P/RPS	3.68	3.22	2.81	3.33	3.10	3.01	2.73	22.00%
YoY %	14.29%	14.59%	-15.62%	7.42%	2.99%	10.26%	-	-
Horiz. %	134.80%	117.95%	102.93%	121.98%	113.55%	110.26%	100.00%	-
P/EPS	27.89	24.04	21.15	23.81	21.56	20.07	18.56	31.16%
YoY %	16.01%	13.66%	-11.17%	10.44%	7.42%	8.14%	-	-
Horiz. %	150.27%	129.53%	113.95%	128.29%	116.16%	108.14%	100.00%	-
EY	3.59	4.16	4.73	4.20	4.64	4.98	5.39	-23.71%
YoY %	-13.70%	-12.05%	12.62%	-9.48%	-6.83%	-7.61%	-	-
Horiz. %	66.60%	77.18%	87.76%	77.92%	86.09%	92.39%	100.00%	-
DY	2.70	3.13	3.55	4.63	3.50	3.76	4.08	-24.04%
YoY %	-13.74%	-11.83%	-23.33%	32.29%	-6.91%	-7.84%	-	-
Horiz. %	66.18%	76.72%	87.01%	113.48%	85.78%	92.16%	100.00%	-
P/NAPS	58.70	58.63	33.21	36.58	36.52	35.85	15.45	143.28%
YoY %	0.12%	76.54%	-9.21%	0.16%	1.87%	132.04%	-	-
Horiz. %	379.94%	379.48%	214.95%	236.76%	236.38%	232.04%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

312

MPI

MALAYSIAN PACIFIC INDUSTRIES

309

HLIND

HONG LEONG INDUSTRIES BHD

305

YTLPOWR

YTL POWER INTERNATIONAL BHD

138

MYEG

MY E.G. SERVICES BHD

105

PBBANK

PUBLIC BANK BHD

104

SAPNRG

SAPURA ENERGY BERHAD

104

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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