[CARLSBG] QoQ Quarter Result on 31-Mar-2023 [#1]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Quarter Result
Revenue	580,533	513,435	506,727	660,204	612,754	571,633	574,228	0.72%
YoY %	13.07%	1.32%	-23.25%	7.74%	7.19%	-0.45%	-	-
Horiz. %	101.10%	89.41%	88.24%	114.97%	106.71%	99.55%	100.00%	-
PBT	96,719	97,870	114,772	110,999	89,114	108,455	126,504	-16.34%
YoY %	-1.18%	-14.73%	3.40%	24.56%	-17.83%	-14.27%	-	-
Horiz. %	76.46%	77.37%	90.73%	87.74%	70.44%	85.73%	100.00%	-
Tax	-10,963	-19,541	-24,530	-24,484	-26,670	-29,820	-35,479	-54.19%
YoY %	43.90%	20.34%	-0.19%	8.20%	10.56%	15.95%	-	-
Horiz. %	30.90%	55.08%	69.14%	69.01%	75.17%	84.05%	100.00%	-
NP	85,756	78,329	90,242	86,515	62,444	78,635	91,025	-3.88%
YoY %	9.48%	-13.20%	4.31%	38.55%	-20.59%	-13.61%	-	-
Horiz. %	94.21%	86.05%	99.14%	95.05%	68.60%	86.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,018	75,944	88,236	85,042	60,121	76,391	88,946	-3.71%
YoY %	10.63%	-13.93%	3.76%	41.45%	-21.30%	-14.12%	-	-
Horiz. %	94.46%	85.38%	99.20%	95.61%	67.59%	85.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.33%	19.97%	21.37%	22.06%	29.93%	27.50%	28.05%	-
YoY %	-43.26%	-6.55%	-3.13%	-26.29%	8.84%	-1.96%	-	-
Horiz. %	40.39%	71.19%	76.19%	78.65%	106.70%	98.04%	100.00%	-
Total Cost	494,777	435,106	416,485	573,689	550,310	492,998	483,203	1.58%
YoY %	13.71%	4.47%	-27.40%	4.25%	11.63%	2.03%	-	-
Horiz. %	102.40%	90.05%	86.19%	118.73%	113.89%	102.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,540	217,081	207,908	253,770	152,874	149,816	140,644	43.26%
YoY %	11.27%	4.41%	-18.07%	66.00%	2.04%	6.52%	-	-
Horiz. %	171.74%	154.35%	147.83%	180.43%	108.70%	106.52%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	94,781	58,092	67,264	64,207	76,437	58,092	67,264	25.60%
YoY %	63.16%	-13.64%	4.76%	-16.00%	31.58%	-13.64%	-	-
Horiz. %	140.91%	86.36%	100.00%	95.46%	113.64%	86.36%	100.00%	-
Div Payout %	112.81%	76.49%	76.23%	75.50%	127.14%	76.05%	75.62%	-
YoY %	47.48%	0.34%	0.97%	-40.62%	67.18%	0.57%	-	-
Horiz. %	149.18%	101.15%	100.81%	99.84%	168.13%	100.57%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	241,540	217,081	207,908	253,770	152,874	149,816	140,644	43.26%
YoY %	11.27%	4.41%	-18.07%	66.00%	2.04%	6.52%	-	-
Horiz. %	171.74%	154.35%	147.83%	180.43%	108.70%	106.52%	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%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	14.77%	15.26%	17.81%	13.10%	10.19%	13.76%	15.85%	-
YoY %	-3.21%	-14.32%	35.95%	28.56%	-25.94%	-13.19%	-	-
Horiz. %	93.19%	96.28%	112.37%	82.65%	64.29%	86.81%	100.00%	-
ROE	34.78%	34.98%	42.44%	33.51%	39.33%	50.99%	63.24%	-
YoY %	-0.57%	-17.58%	26.65%	-14.80%	-22.87%	-19.37%	-	-
Horiz. %	55.00%	55.31%	67.11%	52.99%	62.19%	80.63%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	189.87	167.93	165.73	215.93	200.41	186.96	187.81	0.72%
YoY %	13.06%	1.33%	-23.25%	7.74%	7.19%	-0.45%	-	-
Horiz. %	101.10%	89.41%	88.24%	114.97%	106.71%	99.55%	100.00%	-
EPS	27.48	24.84	28.86	27.81	19.66	24.98	29.09	-3.71%
YoY %	10.63%	-13.93%	3.78%	41.45%	-21.30%	-14.13%	-	-
Horiz. %	94.47%	85.39%	99.21%	95.60%	67.58%	85.87%	100.00%	-
DPS	31.00	19.00	22.00	21.00	25.00	19.00	22.00	25.60%
YoY %	63.16%	-13.64%	4.76%	-16.00%	31.58%	-13.64%	-	-
Horiz. %	140.91%	86.36%	100.00%	95.45%	113.64%	86.36%	100.00%	-
NAPS	0.79	0.71	0.68	0.83	0.50	0.49	0.46	43.26%
YoY %	11.27%	4.41%	-18.07%	66.00%	2.04%	6.52%	-	-
Horiz. %	171.74%	154.35%	147.83%	180.43%	108.70%	106.52%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	189.88	167.93	165.74	215.94	200.42	186.97	187.82	0.72%
YoY %	13.07%	1.32%	-23.25%	7.74%	7.19%	-0.45%	-	-
Horiz. %	101.10%	89.41%	88.24%	114.97%	106.71%	99.55%	100.00%	-
EPS	27.48	24.84	28.86	27.82	19.66	24.99	29.09	-3.71%
YoY %	10.63%	-13.93%	3.74%	41.51%	-21.33%	-14.09%	-	-
Horiz. %	94.47%	85.39%	99.21%	95.63%	67.58%	85.91%	100.00%	-
DPS	31.00	19.00	22.00	21.00	25.00	19.00	22.00	25.60%
YoY %	63.16%	-13.64%	4.76%	-16.00%	31.58%	-13.64%	-	-
Horiz. %	140.91%	86.36%	100.00%	95.45%	113.64%	86.36%	100.00%	-
NAPS	0.79	0.71	0.68	0.83	0.50	0.49	0.46	43.26%
YoY %	11.27%	4.41%	-18.07%	66.00%	2.04%	6.52%	-	-
Horiz. %	171.74%	154.35%	147.83%	180.43%	108.70%	106.52%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	19.28	20.00	20.36	21.54	22.88	22.50	22.48	-
P/RPS	10.15	11.91	12.28	9.98	11.42	12.03	11.97	-10.38%
YoY %	-14.78%	-3.01%	23.05%	-12.61%	-5.07%	0.50%	-	-
Horiz. %	84.80%	99.50%	102.59%	83.38%	95.41%	100.50%	100.00%	-
P/EPS	70.16	80.52	70.55	77.44	116.36	90.05	77.27	-6.21%
YoY %	-12.87%	14.13%	-8.90%	-33.45%	29.22%	16.54%	-	-
Horiz. %	90.80%	104.21%	91.30%	100.22%	150.59%	116.54%	100.00%	-
EY	1.43	1.24	1.42	1.29	0.86	1.11	1.29	7.09%
YoY %	15.32%	-12.68%	10.08%	50.00%	-22.52%	-13.95%	-	-
Horiz. %	110.85%	96.12%	110.08%	100.00%	66.67%	86.05%	100.00%	-
DY	1.61	0.95	1.08	0.97	1.09	0.84	0.98	39.10%
YoY %	69.47%	-12.04%	11.34%	-11.01%	29.76%	-14.29%	-	-
Horiz. %	164.29%	96.94%	110.20%	98.98%	111.22%	85.71%	100.00%	-
P/NAPS	24.41	28.17	29.94	25.95	45.76	45.92	48.87	-36.96%
YoY %	-13.35%	-5.91%	15.38%	-43.29%	-0.35%	-6.04%	-	-
Horiz. %	49.95%	57.64%	61.26%	53.10%	93.64%	93.96%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	07/02/24	01/11/23	15/08/23	09/05/23	23/02/23	11/11/22	19/08/22	-
Price	19.44	19.82	20.68	21.52	23.44	23.40	24.22	-
P/RPS	10.24	11.80	12.48	9.97	11.70	12.52	12.90	-14.23%
YoY %	-13.22%	-5.45%	25.18%	-14.79%	-6.55%	-2.95%	-	-
Horiz. %	79.38%	91.47%	96.74%	77.29%	90.70%	97.05%	100.00%	-
P/EPS	70.74	79.79	71.66	77.37	119.21	93.66	83.26	-10.26%
YoY %	-11.34%	11.35%	-7.38%	-35.10%	27.28%	12.49%	-	-
Horiz. %	84.96%	95.83%	86.07%	92.93%	143.18%	112.49%	100.00%	-
EY	1.41	1.25	1.40	1.29	0.84	1.07	1.20	11.31%
YoY %	12.80%	-10.71%	8.53%	53.57%	-21.50%	-10.83%	-	-
Horiz. %	117.50%	104.17%	116.67%	107.50%	70.00%	89.17%	100.00%	-
DY	1.59	0.96	1.06	0.98	1.07	0.81	0.91	44.92%
YoY %	65.63%	-9.43%	8.16%	-8.41%	32.10%	-10.99%	-	-
Horiz. %	174.73%	105.49%	116.48%	107.69%	117.58%	89.01%	100.00%	-
P/NAPS	24.61	27.92	30.41	25.93	46.88	47.76	52.65	-39.68%
YoY %	-11.86%	-8.19%	17.28%	-44.69%	-1.84%	-9.29%	-	-
Horiz. %	46.74%	53.03%	57.76%	49.25%	89.04%	90.71%	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