[CARLSBG] QoQ Cumulative 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
Cumulative Result
Revenue	1,682,665	1,140,445	659,921	1,982,342	1,456,693	963,924	548,470	110.99%
YoY %	47.54%	72.82%	-66.71%	36.09%	51.12%	75.75%	-	-
Horiz. %	306.79%	207.93%	120.32%	361.43%	265.59%	175.75%	100.00%	-
PBT	289,398	199,218	113,816	361,260	272,998	188,321	104,493	97.09%
YoY %	45.27%	75.04%	-68.49%	32.33%	44.96%	80.22%	-	-
Horiz. %	276.95%	190.65%	108.92%	345.73%	261.26%	180.22%	100.00%	-
Tax	-60,945	-42,539	-24,554	-74,503	-56,418	-39,392	-21,923	97.58%
YoY %	-43.27%	-73.25%	67.04%	-32.06%	-43.22%	-79.68%	-	-
Horiz. %	278.00%	194.04%	112.00%	339.84%	257.35%	179.68%	100.00%	-
NP	228,453	156,679	89,262	286,757	216,580	148,929	82,570	96.96%
YoY %	45.81%	75.53%	-68.87%	32.40%	45.43%	80.37%	-	-
Horiz. %	276.68%	189.75%	108.10%	347.29%	262.30%	180.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	222,025	152,858	87,603	277,154	209,702	144,734	80,823	96.02%
YoY %	45.25%	74.49%	-68.39%	32.17%	44.89%	79.08%	-	-
Horiz. %	274.71%	189.13%	108.39%	342.91%	259.46%	179.08%	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	1,454,212	983,766	570,659	1,695,585	1,240,113	814,995	465,900	113.43%
YoY %	47.82%	72.39%	-66.34%	36.73%	52.16%	74.93%	-	-
Horiz. %	312.13%	211.15%	122.49%	363.94%	266.18%	174.93%	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	166,938	114,961	65,735	305,748	158,071	109,152	61,149	95.21%
YoY %	45.21%	74.89%	-78.50%	93.42%	44.82%	78.50%	-	-
Horiz. %	273.00%	188.00%	107.50%	500.00%	258.50%	178.50%	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	157.86%	121.94%	39.25%	153.64%	127.01%	89.32%	20.81%	-
YoY %	29.46%	210.68%	-74.45%	20.97%	42.20%	329.22%	-	-
Horiz. %	758.58%	585.97%	188.61%	738.30%	610.33%	429.22%	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	550.34	373.00	215.84	648.36	476.44	315.27	179.39	110.98%
YoY %	47.54%	72.81%	-66.71%	36.08%	51.12%	75.75%	-	-
Horiz. %	306.78%	207.93%	120.32%	361.42%	265.59%	175.75%	100.00%	-
EPS	72.62	49.99	28.65	90.65	68.59	47.34	26.43	96.05%
YoY %	45.27%	74.49%	-68.39%	32.16%	44.89%	79.11%	-	-
Horiz. %	274.76%	189.14%	108.40%	342.98%	259.52%	179.11%	100.00%	-
DPS	54.60	37.60	21.50	100.00	51.70	35.70	20.00	95.21%
YoY %	45.21%	74.88%	-78.50%	93.42%	44.82%	78.50%	-	-
Horiz. %	273.00%	188.00%	107.50%	500.00%	258.50%	178.50%	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	550.34	373.00	215.84	648.36	476.44	315.27	179.39	110.98%
YoY %	47.54%	72.81%	-66.71%	36.08%	51.12%	75.75%	-	-
Horiz. %	306.78%	207.93%	120.32%	361.42%	265.59%	175.75%	100.00%	-
EPS	72.62	49.99	28.65	90.65	68.59	47.34	26.43	96.05%
YoY %	45.27%	74.49%	-68.39%	32.16%	44.89%	79.11%	-	-
Horiz. %	274.76%	189.14%	108.40%	342.98%	259.52%	179.11%	100.00%	-
DPS	54.60	37.60	21.50	100.00	51.70	35.70	20.00	95.21%
YoY %	45.21%	74.88%	-78.50%	93.42%	44.82%	78.50%	-	-
Horiz. %	273.00%	188.00%	107.50%	500.00%	258.50%	178.50%	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	4.77	6.88	12.39	3.04	4.20	6.12	10.52	-40.95%
YoY %	-30.67%	-44.47%	307.57%	-27.62%	-31.37%	-41.83%	-	-
Horiz. %	45.34%	65.40%	117.78%	28.90%	39.92%	58.17%	100.00%	-
P/EPS	36.16	51.33	93.33	21.71	29.16	40.77	71.42	-36.44%
YoY %	-29.55%	-45.00%	329.89%	-25.55%	-28.48%	-42.92%	-	-
Horiz. %	50.63%	71.87%	130.68%	30.40%	40.83%	57.08%	100.00%	-
EY	2.77	1.95	1.07	4.61	3.43	2.45	1.40	57.53%
YoY %	42.05%	82.24%	-76.79%	34.40%	40.00%	75.00%	-	-
Horiz. %	197.86%	139.29%	76.43%	329.29%	245.00%	175.00%	100.00%	-
DY	2.08	1.47	0.80	5.08	2.59	1.85	1.06	56.67%
YoY %	41.50%	83.75%	-84.25%	96.14%	40.00%	74.53%	-	-
Horiz. %	196.23%	138.68%	75.47%	479.25%	244.34%	174.53%	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	4.91	6.45	11.23	3.33	4.14	6.03	10.94	-41.35%
YoY %	-23.88%	-42.56%	237.24%	-19.57%	-31.34%	-44.88%	-	-
Horiz. %	44.88%	58.96%	102.65%	30.44%	37.84%	55.12%	100.00%	-
P/EPS	37.18	48.09	84.60	23.81	28.75	40.14	74.22	-36.89%
YoY %	-22.69%	-43.16%	255.31%	-17.18%	-28.38%	-45.92%	-	-
Horiz. %	50.09%	64.79%	113.99%	32.08%	38.74%	54.08%	100.00%	-
EY	2.69	2.08	1.18	4.20	3.48	2.49	1.35	58.28%
YoY %	29.33%	76.27%	-71.90%	20.69%	39.76%	84.44%	-	-
Horiz. %	199.26%	154.07%	87.41%	311.11%	257.78%	184.44%	100.00%	-
DY	2.02	1.56	0.89	4.63	2.62	1.88	1.02	57.63%
YoY %	29.49%	75.28%	-80.78%	76.72%	39.36%	84.31%	-	-
Horiz. %	198.04%	152.94%	87.25%	453.92%	256.86%	184.31%	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

2024-05-06 11:40:00

ADX

5 Mins

SELL

2024-05-06 11:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-06 11:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-06 11:00:00

EMA 5

30 Mins

SELL

2024-05-06 10:40:00

EMA 5

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

313

PTRANS

PERAK TRANSIT BERHAD

312

HLIND

HONG LEONG INDUSTRIES BHD

305

YTLPOWR

YTL POWER INTERNATIONAL BHD

222

MYEG

MY E.G. SERVICES BHD

148

SNS

SNS NETWORK TECHNOLOGY BERHAD

143

YTL

YTL CORPORATION BHD

143

PBBANK

PUBLIC BANK BHD

130

GENTING

GENTING BHD

124

Daily Stocks

HSI-CXG

0.165

-0.005

235,359,800

SNS

0.48

+0.085

148,410,500

HSI-HUT

0.22

-0.01

131,834,000

ICONIC-WA

0.04

0.00

110,672,500

ICONIC

0.11

+0.005

80,331,900

INGENIEU

0.12

+0.005

49,635,000

DNEX

0.415

+0.015

49,111,900

MYEG

0.91

-0.01

36,927,600

SAPNRG

0.045

0.00

35,153,200

PWRWELL

0.495

+0.035

34,056,700

More active Stocks

SAM

5.67

+0.51

1,832,100

NIKKEI-CF

1.60

+0.30

3,000

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.12

+0.19

2,915,100

F&N

32.18

+0.18

64,500

HUMEIND

3.15

+0.17

2,129,500

VSTECS

2.70

+0.17

1,517,300

YTLPOWR-C30

1.83

+0.16

2,100

PBA

2.11

+0.15

2,519,100

CHGP

2.31

+0.15

1,149,300

More gainer Stocks

NESTLE

128.00

-0.30

3,500

HEIM

23.22

-0.18

28,600

PETDAG

21.70

-0.16

22,200

TAANN

3.94

-0.15

548,600

AJI

20.16

-0.14

369,700

PERTAMA

2.36

-0.13

7,255,500

CHINTEK

7.40

-0.13

106,100

KLK

23.02

-0.12

400,400

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

29,500

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