[CARLSBG] QoQ TTM Result on 30-Jun-2020 [#2]

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	1,727,124	1,785,000	1,886,380	1,993,282	2,186,533	2,256,582	2,208,316	-15.10%
YoY %	-3.24%	-5.37%	-5.36%	-8.84%	-3.10%	2.19%	-	-
Horiz. %	78.21%	80.83%	85.42%	90.26%	99.01%	102.19%	100.00%	-
PBT	200,952	209,780	253,746	291,196	363,667	382,237	377,657	-34.31%
YoY %	-4.21%	-17.33%	-12.86%	-19.93%	-4.86%	1.21%	-	-
Horiz. %	53.21%	55.55%	67.19%	77.11%	96.30%	101.21%	100.00%	-
Tax	-41,127	-43,595	-55,418	-62,913	-78,366	-81,853	-79,031	-35.27%
YoY %	5.66%	21.33%	11.91%	19.72%	4.26%	-3.57%	-	-
Horiz. %	52.04%	55.16%	70.12%	79.61%	99.16%	103.57%	100.00%	-
NP	159,825	166,185	198,328	228,283	285,301	300,384	298,626	-34.05%
YoY %	-3.83%	-16.21%	-13.12%	-19.99%	-5.02%	0.59%	-	-
Horiz. %	53.52%	55.65%	66.41%	76.44%	95.54%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,681	162,180	193,233	221,785	276,394	291,041	289,490	-33.84%
YoY %	-4.01%	-16.07%	-12.87%	-19.76%	-5.03%	0.54%	-	-
Horiz. %	53.78%	56.02%	66.75%	76.61%	95.48%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.47%	20.78%	21.84%	21.61%	21.55%	21.41%	20.93%	-
YoY %	-1.49%	-4.85%	1.06%	0.28%	0.65%	2.29%	-	-
Horiz. %	97.80%	99.28%	104.35%	103.25%	102.96%	102.29%	100.00%	-
Total Cost	1,567,299	1,618,815	1,688,052	1,764,999	1,901,232	1,956,198	1,909,690	-12.33%
YoY %	-3.18%	-4.10%	-4.36%	-7.17%	-2.81%	2.44%	-	-
Horiz. %	82.07%	84.77%	88.39%	92.42%	99.56%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,908	174,276	140,644	189,563	177,333	155,931	140,644	29.73%
YoY %	19.30%	23.91%	-25.81%	6.90%	13.73%	10.87%	-	-
Horiz. %	147.83%	123.91%	100.00%	134.78%	126.09%	110.87%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	122,299	122,299	138,809	190,786	240,012	305,748	314,614	-46.70%
YoY %	0.00%	-11.89%	-27.24%	-20.51%	-21.50%	-2.82%	-	-
Horiz. %	38.87%	38.87%	44.12%	60.64%	76.29%	97.18%	100.00%	-
Div Payout %	78.56%	75.41%	71.84%	86.02%	86.84%	105.05%	108.68%	-
YoY %	4.18%	4.97%	-16.48%	-0.94%	-17.33%	-3.34%	-	-
Horiz. %	72.29%	69.39%	66.10%	79.15%	79.90%	96.66%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	207,908	174,276	140,644	189,563	177,333	155,931	140,644	29.73%
YoY %	19.30%	23.91%	-25.81%	6.90%	13.73%	10.87%	-	-
Horiz. %	147.83%	123.91%	100.00%	134.78%	126.09%	110.87%	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%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	9.25%	9.31%	10.51%	11.45%	13.05%	13.31%	13.52%	-
YoY %	-0.64%	-11.42%	-8.21%	-12.26%	-1.95%	-1.55%	-	-
Horiz. %	68.42%	68.86%	77.74%	84.69%	96.52%	98.45%	100.00%	-
ROE	74.88%	93.06%	137.39%	117.00%	155.86%	186.65%	205.83%	-
YoY %	-19.54%	-32.27%	17.43%	-24.93%	-16.50%	-9.32%	-	-
Horiz. %	36.38%	45.21%	66.75%	56.84%	75.72%	90.68%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	564.88	583.81	616.97	651.94	715.14	738.05	722.27	-15.10%
YoY %	-3.24%	-5.37%	-5.36%	-8.84%	-3.10%	2.18%	-	-
Horiz. %	78.21%	80.83%	85.42%	90.26%	99.01%	102.18%	100.00%	-
EPS	50.92	53.04	63.20	72.54	90.40	95.19	94.68	-33.84%
YoY %	-4.00%	-16.08%	-12.88%	-19.76%	-5.03%	0.54%	-	-
Horiz. %	53.78%	56.02%	66.75%	76.62%	95.48%	100.54%	100.00%	-
DPS	40.00	40.00	45.40	62.40	78.50	100.00	102.90	-46.70%
YoY %	0.00%	-11.89%	-27.24%	-20.51%	-21.50%	-2.82%	-	-
Horiz. %	38.87%	38.87%	44.12%	60.64%	76.29%	97.18%	100.00%	-
NAPS	0.68	0.57	0.46	0.62	0.58	0.51	0.46	29.73%
YoY %	19.30%	23.91%	-25.81%	6.90%	13.73%	10.87%	-	-
Horiz. %	147.83%	123.91%	100.00%	134.78%	126.09%	110.87%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	564.88	583.81	616.97	651.94	715.14	738.05	722.27	-15.10%
YoY %	-3.24%	-5.37%	-5.36%	-8.84%	-3.10%	2.18%	-	-
Horiz. %	78.21%	80.83%	85.42%	90.26%	99.01%	102.18%	100.00%	-
EPS	50.92	53.04	63.20	72.54	90.40	95.19	94.68	-33.84%
YoY %	-4.00%	-16.08%	-12.88%	-19.76%	-5.03%	0.54%	-	-
Horiz. %	53.78%	56.02%	66.75%	76.62%	95.48%	100.54%	100.00%	-
DPS	40.00	40.00	45.40	62.40	78.50	100.00	102.90	-46.70%
YoY %	0.00%	-11.89%	-27.24%	-20.51%	-21.50%	-2.82%	-	-
Horiz. %	38.87%	38.87%	44.12%	60.64%	76.29%	97.18%	100.00%	-
NAPS	0.68	0.57	0.46	0.62	0.58	0.51	0.46	29.73%
YoY %	19.30%	23.91%	-25.81%	6.90%	13.73%	10.87%	-	-
Horiz. %	147.83%	123.91%	100.00%	134.78%	126.09%	110.87%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	23.86	23.24	20.70	24.78	25.00	29.40	26.26	-
P/RPS	4.22	3.98	3.36	3.80	3.50	3.98	3.64	10.34%
YoY %	6.03%	18.45%	-11.58%	8.57%	-12.06%	9.34%	-	-
Horiz. %	115.93%	109.34%	92.31%	104.40%	96.15%	109.34%	100.00%	-
P/EPS	46.86	43.81	32.75	34.16	27.66	30.89	27.73	41.82%
YoY %	6.96%	33.77%	-4.13%	23.50%	-10.46%	11.40%	-	-
Horiz. %	168.99%	157.99%	118.10%	123.19%	99.75%	111.40%	100.00%	-
EY	2.13	2.28	3.05	2.93	3.62	3.24	3.61	-29.62%
YoY %	-6.58%	-25.25%	4.10%	-19.06%	11.73%	-10.25%	-	-
Horiz. %	59.00%	63.16%	84.49%	81.16%	100.28%	89.75%	100.00%	-
DY	1.68	1.72	2.19	2.52	3.14	3.40	3.92	-43.12%
YoY %	-2.33%	-21.46%	-13.10%	-19.75%	-7.65%	-13.27%	-	-
Horiz. %	42.86%	43.88%	55.87%	64.29%	80.10%	86.73%	100.00%	-
P/NAPS	35.09	40.77	45.00	39.97	43.10	57.65	57.09	-27.68%
YoY %	-13.93%	-9.40%	12.58%	-7.26%	-25.24%	0.98%	-	-
Horiz. %	61.46%	71.41%	78.82%	70.01%	75.49%	100.98%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	18/05/21	18/02/21	12/11/20	14/08/20	29/05/20	21/02/20	26/11/19	-
Price	22.00	22.50	23.24	23.20	28.88	38.94	27.00	-
P/RPS	3.89	3.85	3.77	3.56	4.04	5.28	3.74	2.65%
YoY %	1.04%	2.12%	5.90%	-11.88%	-23.48%	41.18%	-	-
Horiz. %	104.01%	102.94%	100.80%	95.19%	108.02%	141.18%	100.00%	-
P/EPS	43.21	42.42	36.77	31.98	31.95	40.91	28.52	31.88%
YoY %	1.86%	15.37%	14.98%	0.09%	-21.90%	43.44%	-	-
Horiz. %	151.51%	148.74%	128.93%	112.13%	112.03%	143.44%	100.00%	-
EY	2.31	2.36	2.72	3.13	3.13	2.44	3.51	-24.32%
YoY %	-2.12%	-13.24%	-13.10%	0.00%	28.28%	-30.48%	-	-
Horiz. %	65.81%	67.24%	77.49%	89.17%	89.17%	69.52%	100.00%	-
DY	1.82	1.78	1.95	2.69	2.72	2.57	3.81	-38.86%
YoY %	2.25%	-8.72%	-27.51%	-1.10%	5.84%	-32.55%	-	-
Horiz. %	47.77%	46.72%	51.18%	70.60%	71.39%	67.45%	100.00%	-
P/NAPS	32.35	39.47	50.52	37.42	49.79	76.35	58.70	-32.75%
YoY %	-18.04%	-21.87%	35.01%	-24.84%	-34.79%	30.07%	-	-
Horiz. %	55.11%	67.24%	86.06%	63.75%	84.82%	130.07%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:15:00

ADX

5 Mins

SELL

2024-05-10 16:05:00

EMA 5

5 Mins

BUY

2024-05-10 16:00:00

EMA 5

10 Mins

BUY

2024-05-10 15:55:00

ADX

5 Mins

BUY

2024-05-10 15:40:00

EMA 5

10 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

PTRANS

PERAK TRANSIT BERHAD

407

MPI

MALAYSIAN PACIFIC INDUSTRIES

401

HLIND

HONG LEONG INDUSTRIES BHD

395

MYEG

MY E.G. SERVICES BHD

393

VSTECS

VSTECS BERHAD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

340

SNS

SNS NETWORK TECHNOLOGY BERHAD

277

PBBANK

PUBLIC BANK BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

254

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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