[CARLSBG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	1,140,445	659,921	1,982,342	1,456,693	963,924	548,470	1,768,223	-25.41%
YoY %	72.82%	-66.71%	36.09%	51.12%	75.75%	-68.98%	-	-
Horiz. %	64.50%	37.32%	112.11%	82.38%	54.51%	31.02%	100.00%	-
PBT	199,218	113,816	361,260	272,998	188,321	104,493	294,792	-23.04%
YoY %	75.04%	-68.49%	32.33%	44.96%	80.22%	-64.55%	-	-
Horiz. %	67.58%	38.61%	122.55%	92.61%	63.88%	35.45%	100.00%	-
Tax	-42,539	-24,554	-74,503	-56,418	-39,392	-21,923	-62,414	-22.60%
YoY %	-73.25%	67.04%	-32.06%	-43.22%	-79.68%	64.87%	-	-
Horiz. %	68.16%	39.34%	119.37%	90.39%	63.11%	35.13%	100.00%	-
NP	156,679	89,262	286,757	216,580	148,929	82,570	232,378	-23.16%
YoY %	75.53%	-68.87%	32.40%	45.43%	80.37%	-64.47%	-	-
Horiz. %	67.42%	38.41%	123.40%	93.20%	64.09%	35.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,858	87,603	277,154	209,702	144,734	80,823	221,165	-21.88%
YoY %	74.49%	-68.39%	32.17%	44.89%	79.08%	-63.46%	-	-
Horiz. %	69.11%	39.61%	125.32%	94.82%	65.44%	36.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.35%	21.57%	20.62%	20.67%	20.92%	20.98%	21.17%	-
YoY %	-1.02%	4.61%	-0.24%	-1.20%	-0.29%	-0.90%	-	-
Horiz. %	100.85%	101.89%	97.40%	97.64%	98.82%	99.10%	100.00%	-
Total Cost	983,766	570,659	1,695,585	1,240,113	814,995	465,900	1,535,845	-25.75%
YoY %	72.39%	-66.34%	36.73%	52.16%	74.93%	-69.66%	-	-
Horiz. %	64.05%	37.16%	110.40%	80.74%	53.06%	30.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,356	223,196	180,391	165,103	162,046	388,299	311,862	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	114,961	65,735	305,748	158,071	109,152	61,149	266,000	-42.92%
YoY %	74.89%	-78.50%	93.42%	44.82%	78.50%	-77.01%	-	-
Horiz. %	43.22%	24.71%	114.94%	59.43%	41.03%	22.99%	100.00%	-
Div Payout %	75.21%	75.04%	110.32%	75.38%	75.42%	75.66%	120.27%	-
YoY %	0.23%	-31.98%	46.35%	-0.05%	-0.32%	-37.09%	-	-
Horiz. %	62.53%	62.39%	91.73%	62.68%	62.71%	62.91%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	125,356	223,196	180,391	165,103	162,046	388,299	311,862	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	13.74%	13.53%	14.47%	14.87%	15.45%	15.05%	13.14%	-
YoY %	1.55%	-6.50%	-2.69%	-3.75%	2.66%	14.54%	-	-
Horiz. %	104.57%	102.97%	110.12%	113.17%	117.58%	114.54%	100.00%	-
ROE	121.94%	39.25%	153.64%	127.01%	89.32%	20.81%	70.92%	-
YoY %	210.68%	-74.45%	20.97%	42.20%	329.22%	-70.66%	-	-
Horiz. %	171.94%	55.34%	216.64%	179.09%	125.94%	29.34%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	373.00	215.84	648.36	476.44	315.27	179.39	578.33	-25.41%
YoY %	72.81%	-66.71%	36.08%	51.12%	75.75%	-68.98%	-	-
Horiz. %	64.50%	37.32%	112.11%	82.38%	54.51%	31.02%	100.00%	-
EPS	49.99	28.65	90.65	68.59	47.34	26.43	72.34	-21.88%
YoY %	74.49%	-68.39%	32.16%	44.89%	79.11%	-63.46%	-	-
Horiz. %	69.10%	39.60%	125.31%	94.82%	65.44%	36.54%	100.00%	-
DPS	37.60	21.50	100.00	51.70	35.70	20.00	87.00	-42.92%
YoY %	74.88%	-78.50%	93.42%	44.82%	78.50%	-77.01%	-	-
Horiz. %	43.22%	24.71%	114.94%	59.43%	41.03%	22.99%	100.00%	-
NAPS	0.41	0.73	0.59	0.54	0.53	1.27	1.02	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	373.00	215.84	648.36	476.44	315.27	179.39	578.33	-25.41%
YoY %	72.81%	-66.71%	36.08%	51.12%	75.75%	-68.98%	-	-
Horiz. %	64.50%	37.32%	112.11%	82.38%	54.51%	31.02%	100.00%	-
EPS	49.99	28.65	90.65	68.59	47.34	26.43	72.34	-21.88%
YoY %	74.49%	-68.39%	32.16%	44.89%	79.11%	-63.46%	-	-
Horiz. %	69.10%	39.60%	125.31%	94.82%	65.44%	36.54%	100.00%	-
DPS	37.60	21.50	100.00	51.70	35.70	20.00	87.00	-42.92%
YoY %	74.88%	-78.50%	93.42%	44.82%	78.50%	-77.01%	-	-
Horiz. %	43.22%	24.71%	114.94%	59.43%	41.03%	22.99%	100.00%	-
NAPS	0.41	0.73	0.59	0.54	0.53	1.27	1.02	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	25.66	26.74	19.68	20.00	19.30	18.88	15.30	-
P/RPS	6.88	12.39	3.04	4.20	6.12	10.52	2.65	89.22%
YoY %	-44.47%	307.57%	-27.62%	-31.37%	-41.83%	296.98%	-	-
Horiz. %	259.62%	467.55%	114.72%	158.49%	230.94%	396.98%	100.00%	-
P/EPS	51.33	93.33	21.71	29.16	40.77	71.42	21.15	80.88%
YoY %	-45.00%	329.89%	-25.55%	-28.48%	-42.92%	237.68%	-	-
Horiz. %	242.70%	441.28%	102.65%	137.87%	192.77%	337.68%	100.00%	-
EY	1.95	1.07	4.61	3.43	2.45	1.40	4.73	-44.69%
YoY %	82.24%	-76.79%	34.40%	40.00%	75.00%	-70.40%	-	-
Horiz. %	41.23%	22.62%	97.46%	72.52%	51.80%	29.60%	100.00%	-
DY	1.47	0.80	5.08	2.59	1.85	1.06	5.69	-59.53%
YoY %	83.75%	-84.25%	96.14%	40.00%	74.53%	-81.37%	-	-
Horiz. %	25.83%	14.06%	89.28%	45.52%	32.51%	18.63%	100.00%	-
P/NAPS	62.59	36.63	33.36	37.04	36.42	14.87	15.00	159.86%
YoY %	70.87%	9.80%	-9.94%	1.70%	144.92%	-0.87%	-	-
Horiz. %	417.27%	244.20%	222.40%	246.93%	242.80%	99.13%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	15/08/19	16/05/19	14/02/19	30/11/18	16/08/18	17/05/18	14/02/18	-
Price	24.04	24.24	21.58	19.72	19.00	19.62	16.66	-
P/RPS	6.45	11.23	3.33	4.14	6.03	10.94	2.88	71.42%
YoY %	-42.56%	237.24%	-19.57%	-31.34%	-44.88%	279.86%	-	-
Horiz. %	223.96%	389.93%	115.62%	143.75%	209.38%	379.86%	100.00%	-
P/EPS	48.09	84.60	23.81	28.75	40.14	74.22	23.03	63.59%
YoY %	-43.16%	255.31%	-17.18%	-28.38%	-45.92%	222.28%	-	-
Horiz. %	208.81%	367.35%	103.39%	124.84%	174.29%	322.28%	100.00%	-
EY	2.08	1.18	4.20	3.48	2.49	1.35	4.34	-38.84%
YoY %	76.27%	-71.90%	20.69%	39.76%	84.44%	-68.89%	-	-
Horiz. %	47.93%	27.19%	96.77%	80.18%	57.37%	31.11%	100.00%	-
DY	1.56	0.89	4.63	2.62	1.88	1.02	5.22	-55.39%
YoY %	75.28%	-80.78%	76.72%	39.36%	84.31%	-80.46%	-	-
Horiz. %	29.89%	17.05%	88.70%	50.19%	36.02%	19.54%	100.00%	-
P/NAPS	58.63	33.21	36.58	36.52	35.85	15.45	16.33	135.02%
YoY %	76.54%	-9.21%	0.16%	1.87%	132.04%	-5.39%	-	-
Horiz. %	359.03%	203.37%	224.00%	223.64%	219.53%	94.61%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 14:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 14:45:00

TURTLE SYSTEM 55

5 Mins

BUY

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

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

TOPGLOV

TOP GLOVE CORPORATION BHD

718

HLIND

HONG LEONG INDUSTRIES BHD

456

MPI

MALAYSIAN PACIFIC INDUSTRIES

448

PTRANS

PERAK TRANSIT BERHAD

410

HARTA

HARTALEGA HOLDINGS BHD

379

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

321

NOTION

NOTION VTEC BHD

313

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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