[CARLSBG] QoQ 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
Quarter Result
Revenue	542,221	480,524	659,921	525,650	492,770	415,454	548,470	-0.76%
YoY %	12.84%	-27.18%	25.54%	6.67%	18.61%	-24.25%	-	-
Horiz. %	98.86%	87.61%	120.32%	95.84%	89.84%	75.75%	100.00%	-
PBT	90,180	85,402	113,816	88,259	84,687	83,828	104,493	-9.34%
YoY %	5.59%	-24.96%	28.96%	4.22%	1.02%	-19.78%	-	-
Horiz. %	86.30%	81.73%	108.92%	84.46%	81.05%	80.22%	100.00%	-
Tax	-18,406	-17,985	-24,554	-18,086	-17,025	-17,469	-21,923	-10.99%
YoY %	-2.34%	26.75%	-35.76%	-6.23%	2.54%	20.32%	-	-
Horiz. %	83.96%	82.04%	112.00%	82.50%	77.66%	79.68%	100.00%	-
NP	71,774	67,417	89,262	70,173	67,662	66,359	82,570	-8.91%
YoY %	6.46%	-24.47%	27.20%	3.71%	1.96%	-19.63%	-	-
Horiz. %	86.93%	81.65%	108.10%	84.99%	81.95%	80.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,184	65,255	87,603	67,448	64,979	63,911	80,823	-9.83%
YoY %	6.02%	-25.51%	29.88%	3.80%	1.67%	-20.92%	-	-
Horiz. %	85.60%	80.74%	108.39%	83.45%	80.40%	79.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.41%	21.06%	21.57%	20.49%	20.10%	20.84%	20.98%	-
YoY %	-3.09%	-2.36%	5.27%	1.94%	-3.55%	-0.67%	-	-
Horiz. %	97.28%	100.38%	102.81%	97.66%	95.81%	99.33%	100.00%	-
Total Cost	470,447	413,107	570,659	455,477	425,108	349,095	465,900	0.64%
YoY %	13.88%	-27.61%	25.29%	7.14%	21.77%	-25.07%	-	-
Horiz. %	100.98%	88.67%	122.49%	97.76%	91.24%	74.93%	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	51,977	49,225	65,735	147,676	48,919	48,002	61,149	-10.25%
YoY %	5.59%	-25.12%	-55.49%	201.88%	1.91%	-21.50%	-	-
Horiz. %	85.00%	80.50%	107.50%	241.50%	80.00%	78.50%	100.00%	-
Div Payout %	75.13%	75.44%	75.04%	218.95%	75.29%	75.11%	75.66%	-
YoY %	-0.41%	0.53%	-65.73%	190.81%	0.24%	-0.73%	-	-
Horiz. %	99.30%	99.71%	99.18%	289.39%	99.51%	99.27%	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	13.24%	14.03%	13.53%	13.35%	13.73%	15.97%	15.05%	-
YoY %	-5.63%	3.70%	1.35%	-2.77%	-14.03%	6.11%	-	-
Horiz. %	87.97%	93.22%	89.90%	88.70%	91.23%	106.11%	100.00%	-
ROE	49.19%	52.06%	39.25%	37.39%	39.36%	39.44%	20.81%	-
YoY %	-5.51%	32.64%	4.97%	-5.01%	-0.20%	89.52%	-	-
Horiz. %	236.38%	250.17%	188.61%	179.67%	189.14%	189.52%	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	177.34	157.16	215.84	171.92	161.17	135.88	179.39	-0.76%
YoY %	12.84%	-27.19%	25.55%	6.67%	18.61%	-24.25%	-	-
Horiz. %	98.86%	87.61%	120.32%	95.84%	89.84%	75.75%	100.00%	-
EPS	22.63	21.34	28.65	22.06	21.25	20.90	26.43	-9.82%
YoY %	6.04%	-25.51%	29.87%	3.81%	1.67%	-20.92%	-	-
Horiz. %	85.62%	80.74%	108.40%	83.47%	80.40%	79.08%	100.00%	-
DPS	17.00	16.10	21.50	48.30	16.00	15.70	20.00	-10.25%
YoY %	5.59%	-25.12%	-55.49%	201.87%	1.91%	-21.50%	-	-
Horiz. %	85.00%	80.50%	107.50%	241.50%	80.00%	78.50%	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	177.34	157.16	215.84	171.92	161.17	135.88	179.39	-0.76%
YoY %	12.84%	-27.19%	25.55%	6.67%	18.61%	-24.25%	-	-
Horiz. %	98.86%	87.61%	120.32%	95.84%	89.84%	75.75%	100.00%	-
EPS	22.63	21.34	28.65	22.06	21.25	20.90	26.43	-9.82%
YoY %	6.04%	-25.51%	29.87%	3.81%	1.67%	-20.92%	-	-
Horiz. %	85.62%	80.74%	108.40%	83.47%	80.40%	79.08%	100.00%	-
DPS	17.00	16.10	21.50	48.30	16.00	15.70	20.00	-10.25%
YoY %	5.59%	-25.12%	-55.49%	201.87%	1.91%	-21.50%	-	-
Horiz. %	85.00%	80.50%	107.50%	241.50%	80.00%	78.50%	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	14.81	16.33	12.39	11.45	12.41	14.20	10.52	25.58%
YoY %	-9.31%	31.80%	8.21%	-7.74%	-12.61%	34.98%	-	-
Horiz. %	140.78%	155.23%	117.78%	108.84%	117.97%	134.98%	100.00%	-
P/EPS	116.05	120.23	93.33	89.21	94.11	92.33	71.42	38.17%
YoY %	-3.48%	28.82%	4.62%	-5.21%	1.93%	29.28%	-	-
Horiz. %	162.49%	168.34%	130.68%	124.91%	131.77%	129.28%	100.00%	-
EY	0.86	0.83	1.07	1.12	1.06	1.08	1.40	-27.71%
YoY %	3.61%	-22.43%	-4.46%	5.66%	-1.85%	-22.86%	-	-
Horiz. %	61.43%	59.29%	76.43%	80.00%	75.71%	77.14%	100.00%	-
DY	0.65	0.63	0.80	2.45	0.80	0.81	1.06	-27.80%
YoY %	3.17%	-21.25%	-67.35%	206.25%	-1.23%	-23.58%	-	-
Horiz. %	61.32%	59.43%	75.47%	231.13%	75.47%	76.42%	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	15.22	15.30	11.23	12.55	12.24	13.98	10.94	24.59%
YoY %	-0.52%	36.24%	-10.52%	2.53%	-12.45%	27.79%	-	-
Horiz. %	139.12%	139.85%	102.65%	114.72%	111.88%	127.79%	100.00%	-
P/EPS	119.32	112.64	84.60	97.82	92.79	90.90	74.22	37.19%
YoY %	5.93%	33.14%	-13.51%	5.42%	2.08%	22.47%	-	-
Horiz. %	160.77%	151.77%	113.99%	131.80%	125.02%	122.47%	100.00%	-
EY	0.84	0.89	1.18	1.02	1.08	1.10	1.35	-27.09%
YoY %	-5.62%	-24.58%	15.69%	-5.56%	-1.82%	-18.52%	-	-
Horiz. %	62.22%	65.93%	87.41%	75.56%	80.00%	81.48%	100.00%	-
DY	0.63	0.67	0.89	2.24	0.81	0.83	1.02	-27.45%
YoY %	-5.97%	-24.72%	-60.27%	176.54%	-2.41%	-18.63%	-	-
Horiz. %	61.76%	65.69%	87.25%	219.61%	79.41%	81.37%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 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 >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

441

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

HLIND

HONG LEONG INDUSTRIES BHD

385

PTRANS

PERAK TRANSIT BERHAD

383

YTLPOWR

YTL POWER INTERNATIONAL BHD

272

DNEX

DAGANG NEXCHANGE BERHAD

247

GENTING

GENTING BHD

225

MAYBANK

MALAYAN BANKING BHD

221

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

205

Daily Stocks

HSI-CVM

0.235

+0.035

122,860,000

HSI-HUS

0.145

-0.025

112,874,100

BPURI

0.075

0.00

77,016,600

TWL

0.03

0.00

45,482,500

HSI-HSW

0.05

-0.025

44,745,800

INGENIEU

0.135

0.00

39,372,600

HSI-HSY

0.015

-0.025

33,019,600

HSI-CVB

0.055

+0.025

23,820,400

BORNOIL

0.01

+0.005

22,833,800

RGB

0.39

+0.005

20,950,100

More active Stocks

PETDAG

21.86

+0.26

13,900

UTDPLT

25.96

+0.20

139,900

CHINAETF-MYR

4.50

+0.20

38,900

NVIDIA-C1

4.16

+0.20

16,100

HSI-CVK

0.72

+0.185

2,000

PPB

15.88

+0.16

538,500

PIE

6.04

+0.14

1,571,900

AEONCR

7.14

+0.14

121,900

AJI

19.30

+0.14

10,200

F&N

31.62

+0.12

4,800

More gainer Stocks

DLADY

33.24

-0.26

1,800

HSI-HS7

0.155

-0.24

180,000

KOMARK-WD

0.02

-0.19

2,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.69

-0.11

20,000

EKOVEST-C54

0.045

-0.105

14,200

NESTLE

126.30

-0.10

41,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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