[CARLSBG] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Cumulative Result
Revenue	725,760	2,260,899	1,680,366	1,166,931	660,204	2,412,465	1,799,711	-45.38%
YoY %	-67.90%	34.55%	44.00%	76.75%	-72.63%	34.05%	-	-
Horiz. %	40.33%	125.63%	93.37%	64.84%	36.68%	134.05%	100.00%	-
PBT	127,426	420,360	323,641	225,771	110,999	444,405	355,291	-49.48%
YoY %	-69.69%	29.88%	43.35%	103.40%	-75.02%	25.08%	-	-
Horiz. %	35.87%	118.31%	91.09%	63.55%	31.24%	125.08%	100.00%	-
Tax	-38,825	-79,518	-68,555	-49,014	-24,484	-119,544	-92,874	-44.06%
YoY %	51.17%	-15.99%	-39.87%	-100.19%	79.52%	-28.72%	-	-
Horiz. %	41.80%	85.62%	73.82%	52.77%	26.36%	128.72%	100.00%	-
NP	88,601	340,842	255,086	176,757	86,515	324,861	262,417	-51.48%
YoY %	-74.01%	33.62%	44.31%	104.31%	-73.37%	23.80%	-	-
Horiz. %	33.76%	129.89%	97.21%	67.36%	32.97%	123.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,927	333,240	249,222	173,278	85,042	317,046	256,925	-51.04%
YoY %	-73.61%	33.71%	43.83%	103.76%	-73.18%	23.40%	-	-
Horiz. %	34.22%	129.70%	97.00%	67.44%	33.10%	123.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.47%	18.92%	21.18%	21.71%	22.06%	26.90%	26.14%	-
YoY %	61.05%	-10.67%	-2.44%	-1.59%	-17.99%	2.91%	-	-
Horiz. %	116.56%	72.38%	81.03%	83.05%	84.39%	102.91%	100.00%	-
Total Cost	637,159	1,920,057	1,425,280	990,174	573,689	2,087,604	1,537,294	-44.38%
YoY %	-66.82%	34.71%	43.94%	72.60%	-72.52%	35.80%	-	-
Horiz. %	41.45%	124.90%	92.71%	64.41%	37.32%	135.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	333,265	241,540	217,081	207,908	253,770	152,874	149,816	70.32%
YoY %	37.98%	11.27%	4.41%	-18.07%	66.00%	2.04%	-	-
Horiz. %	222.45%	161.22%	144.90%	138.78%	169.39%	102.04%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	67,264	284,345	189,563	131,471	64,207	269,058	192,621	-50.37%
YoY %	-76.34%	50.00%	44.19%	104.76%	-76.14%	39.68%	-	-
Horiz. %	34.92%	147.62%	98.41%	68.25%	33.33%	139.68%	100.00%	-
Div Payout %	76.50%	85.33%	76.06%	75.87%	75.50%	84.86%	74.97%	-
YoY %	-10.35%	12.19%	0.25%	0.49%	-11.03%	13.19%	-	-
Horiz. %	102.04%	113.82%	101.45%	101.20%	100.71%	113.19%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	333,265	241,540	217,081	207,908	253,770	152,874	149,816	70.32%
YoY %	37.98%	11.27%	4.41%	-18.07%	66.00%	2.04%	-	-
Horiz. %	222.45%	161.22%	144.90%	138.78%	169.39%	102.04%	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%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	12.21%	15.08%	15.18%	15.15%	13.10%	13.47%	14.58%	-
YoY %	-19.03%	-0.66%	0.20%	15.65%	-2.75%	-7.61%	-	-
Horiz. %	83.74%	103.43%	104.12%	103.91%	89.85%	92.39%	100.00%	-
ROE	26.38%	137.96%	114.81%	83.34%	33.51%	207.39%	171.49%	-
YoY %	-80.88%	20.16%	37.76%	148.70%	-83.84%	20.93%	-	-
Horiz. %	15.38%	80.45%	66.95%	48.60%	19.54%	120.93%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	237.37	739.46	549.59	381.66	215.93	789.04	588.63	-45.38%
YoY %	-67.90%	34.55%	44.00%	76.75%	-72.63%	34.05%	-	-
Horiz. %	40.33%	125.62%	93.37%	64.84%	36.68%	134.05%	100.00%	-
EPS	28.76	108.99	81.51	56.67	27.81	103.70	84.03	-51.03%
YoY %	-73.61%	33.71%	43.83%	103.78%	-73.18%	23.41%	-	-
Horiz. %	34.23%	129.70%	97.00%	67.44%	33.10%	123.41%	100.00%	-
DPS	22.00	93.00	62.00	43.00	21.00	88.00	63.00	-50.37%
YoY %	-76.34%	50.00%	44.19%	104.76%	-76.14%	39.68%	-	-
Horiz. %	34.92%	147.62%	98.41%	68.25%	33.33%	139.68%	100.00%	-
NAPS	1.09	0.79	0.71	0.68	0.83	0.50	0.49	70.32%
YoY %	37.97%	11.27%	4.41%	-18.07%	66.00%	2.04%	-	-
Horiz. %	222.45%	161.22%	144.90%	138.78%	169.39%	102.04%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	237.37	739.46	549.59	381.66	215.93	789.04	588.63	-45.38%
YoY %	-67.90%	34.55%	44.00%	76.75%	-72.63%	34.05%	-	-
Horiz. %	40.33%	125.62%	93.37%	64.84%	36.68%	134.05%	100.00%	-
EPS	28.76	108.99	81.51	56.67	27.81	103.70	84.03	-51.03%
YoY %	-73.61%	33.71%	43.83%	103.78%	-73.18%	23.41%	-	-
Horiz. %	34.23%	129.70%	97.00%	67.44%	33.10%	123.41%	100.00%	-
DPS	22.00	93.00	62.00	43.00	21.00	88.00	63.00	-50.37%
YoY %	-76.34%	50.00%	44.19%	104.76%	-76.14%	39.68%	-	-
Horiz. %	34.92%	147.62%	98.41%	68.25%	33.33%	139.68%	100.00%	-
NAPS	1.09	0.79	0.71	0.68	0.83	0.50	0.49	70.32%
YoY %	37.97%	11.27%	4.41%	-18.07%	66.00%	2.04%	-	-
Horiz. %	222.45%	161.22%	144.90%	138.78%	169.39%	102.04%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	18.50	19.28	20.00	20.36	21.54	22.88	22.50	-
P/RPS	7.79	2.61	3.64	5.33	9.98	2.90	3.82	60.74%
YoY %	198.47%	-28.30%	-31.71%	-46.59%	244.14%	-24.08%	-	-
Horiz. %	203.93%	68.32%	95.29%	139.53%	261.26%	75.92%	100.00%	-
P/EPS	64.33	17.69	24.54	35.93	77.44	22.06	26.78	79.26%
YoY %	263.65%	-27.91%	-31.70%	-53.60%	251.04%	-17.63%	-	-
Horiz. %	240.22%	66.06%	91.64%	134.17%	289.17%	82.37%	100.00%	-
EY	1.55	5.65	4.08	2.78	1.29	4.53	3.73	-44.28%
YoY %	-72.57%	38.48%	46.76%	115.50%	-71.52%	21.45%	-	-
Horiz. %	41.55%	151.47%	109.38%	74.53%	34.58%	121.45%	100.00%	-
DY	1.19	4.82	3.10	2.11	0.97	3.85	2.80	-43.44%
YoY %	-75.31%	55.48%	46.92%	117.53%	-74.81%	37.50%	-	-
Horiz. %	42.50%	172.14%	110.71%	75.36%	34.64%	137.50%	100.00%	-
P/NAPS	16.97	24.41	28.17	29.94	25.95	45.76	45.92	-48.47%
YoY %	-30.48%	-13.35%	-5.91%	15.38%	-43.29%	-0.35%	-	-
Horiz. %	36.96%	53.16%	61.35%	65.20%	56.51%	99.65%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	13/05/24	07/02/24	01/11/23	15/08/23	09/05/23	23/02/23	11/11/22	-
Price	19.44	19.44	19.82	20.68	21.52	23.44	23.40	-
P/RPS	8.19	2.63	3.61	5.42	9.97	2.97	3.98	61.71%
YoY %	211.41%	-27.15%	-33.39%	-45.64%	235.69%	-25.38%	-	-
Horiz. %	205.78%	66.08%	90.70%	136.18%	250.50%	74.62%	100.00%	-
P/EPS	67.60	17.84	24.32	36.49	77.37	22.60	27.85	80.51%
YoY %	278.92%	-26.64%	-33.35%	-52.84%	242.35%	-18.85%	-	-
Horiz. %	242.73%	64.06%	87.32%	131.02%	277.81%	81.15%	100.00%	-
EY	1.48	5.61	4.11	2.74	1.29	4.42	3.59	-44.57%
YoY %	-73.62%	36.50%	50.00%	112.40%	-70.81%	23.12%	-	-
Horiz. %	41.23%	156.27%	114.48%	76.32%	35.93%	123.12%	100.00%	-
DY	1.13	4.78	3.13	2.08	0.98	3.75	2.69	-43.88%
YoY %	-76.36%	52.72%	50.48%	112.24%	-73.87%	39.41%	-	-
Horiz. %	42.01%	177.70%	116.36%	77.32%	36.43%	139.41%	100.00%	-
P/NAPS	17.83	24.61	27.92	30.41	25.93	46.88	47.76	-48.12%
YoY %	-27.55%	-11.86%	-8.19%	17.28%	-44.69%	-1.84%	-	-
Horiz. %	37.33%	51.53%	58.46%	63.67%	54.29%	98.16%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos