[CARLSBG] QoQ TTM Result on 30-Sep-2018 [#3]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	2,158,865	2,093,795	1,982,344	1,886,632	1,817,369	1,814,057	1,768,223	14.27%
YoY %	3.11%	5.62%	5.07%	3.81%	0.18%	2.59%	-	-
Horiz. %	122.09%	118.41%	112.11%	106.70%	102.78%	102.59%	100.00%	-
PBT	372,164	370,590	361,267	340,986	311,636	311,282	294,792	16.85%
YoY %	0.42%	2.58%	5.95%	9.42%	0.11%	5.59%	-	-
Horiz. %	126.25%	125.71%	122.55%	115.67%	105.71%	105.59%	100.00%	-
Tax	-77,650	-77,134	-74,503	-71,886	-65,149	-64,857	-62,414	15.72%
YoY %	-0.67%	-3.53%	-3.64%	-10.34%	-0.45%	-3.91%	-	-
Horiz. %	124.41%	123.58%	119.37%	115.18%	104.38%	103.91%	100.00%	-
NP	294,514	293,456	286,764	269,100	246,487	246,425	232,378	17.16%
YoY %	0.36%	2.33%	6.56%	9.17%	0.03%	6.04%	-	-
Horiz. %	126.74%	126.28%	123.40%	115.80%	106.07%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	285,285	283,941	277,161	259,719	237,587	234,599	221,165	18.55%
YoY %	0.47%	2.45%	6.72%	9.32%	1.27%	6.07%	-	-
Horiz. %	128.99%	128.38%	125.32%	117.43%	107.43%	106.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.86%	20.81%	20.62%	21.08%	20.91%	20.84%	21.17%	-
YoY %	0.24%	0.92%	-2.18%	0.81%	0.34%	-1.56%	-	-
Horiz. %	98.54%	98.30%	97.40%	99.57%	98.77%	98.44%	100.00%	-
Total Cost	1,864,351	1,800,339	1,695,580	1,617,532	1,570,882	1,567,632	1,535,845	13.83%
YoY %	3.56%	6.18%	4.83%	2.97%	0.21%	2.07%	-	-
Horiz. %	121.39%	117.22%	110.40%	105.32%	102.28%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,356	223,196	180,391	165,103	162,046	388,299	311,862	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	311,557	310,334	305,747	393,497	344,577	327,150	266,000	11.14%
YoY %	0.39%	1.50%	-22.30%	14.20%	5.33%	22.99%	-	-
Horiz. %	117.13%	116.67%	114.94%	147.93%	129.54%	122.99%	100.00%	-
Div Payout %	109.21%	109.30%	110.31%	151.51%	145.03%	139.45%	120.27%	-
YoY %	-0.08%	-0.92%	-27.19%	4.47%	4.00%	15.95%	-	-
Horiz. %	90.80%	90.88%	91.72%	125.97%	120.59%	115.95%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	125,356	223,196	180,391	165,103	162,046	388,299	311,862	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	13.64%	14.02%	14.47%	14.26%	13.56%	13.58%	13.14%	-
YoY %	-2.71%	-3.11%	1.47%	5.16%	-0.15%	3.35%	-	-
Horiz. %	103.81%	106.70%	110.12%	108.52%	103.20%	103.35%	100.00%	-
ROE	227.58%	127.22%	153.64%	157.31%	146.62%	60.42%	70.92%	-
YoY %	78.89%	-17.20%	-2.33%	7.29%	142.67%	-14.81%	-	-
Horiz. %	320.90%	179.39%	216.64%	221.81%	206.74%	85.19%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	706.09	684.81	648.36	617.05	594.40	593.32	578.33	14.27%
YoY %	3.11%	5.62%	5.07%	3.81%	0.18%	2.59%	-	-
Horiz. %	122.09%	118.41%	112.11%	106.70%	102.78%	102.59%	100.00%	-
EPS	93.31	92.87	90.65	84.95	77.71	76.73	72.34	18.55%
YoY %	0.47%	2.45%	6.71%	9.32%	1.28%	6.07%	-	-
Horiz. %	128.99%	128.38%	125.31%	117.43%	107.42%	106.07%	100.00%	-
DPS	101.90	101.50	100.00	128.70	112.70	107.00	87.00	11.14%
YoY %	0.39%	1.50%	-22.30%	14.20%	5.33%	22.99%	-	-
Horiz. %	117.13%	116.67%	114.94%	147.93%	129.54%	122.99%	100.00%	-
NAPS	0.41	0.73	0.59	0.54	0.53	1.27	1.02	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	706.09	684.81	648.36	617.05	594.40	593.32	578.33	14.27%
YoY %	3.11%	5.62%	5.07%	3.81%	0.18%	2.59%	-	-
Horiz. %	122.09%	118.41%	112.11%	106.70%	102.78%	102.59%	100.00%	-
EPS	93.31	92.87	90.65	84.95	77.71	76.73	72.34	18.55%
YoY %	0.47%	2.45%	6.71%	9.32%	1.28%	6.07%	-	-
Horiz. %	128.99%	128.38%	125.31%	117.43%	107.42%	106.07%	100.00%	-
DPS	101.90	101.50	100.00	128.70	112.70	107.00	87.00	11.14%
YoY %	0.39%	1.50%	-22.30%	14.20%	5.33%	22.99%	-	-
Horiz. %	117.13%	116.67%	114.94%	147.93%	129.54%	122.99%	100.00%	-
NAPS	0.41	0.73	0.59	0.54	0.53	1.27	1.02	-45.62%
YoY %	-43.84%	23.73%	9.26%	1.89%	-58.27%	24.51%	-	-
Horiz. %	40.20%	71.57%	57.84%	52.94%	51.96%	124.51%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	25.66	26.74	19.68	20.00	19.30	18.88	15.30	-
P/RPS	3.63	3.90	3.04	3.24	3.25	3.18	2.65	23.41%
YoY %	-6.92%	28.29%	-6.17%	-0.31%	2.20%	20.00%	-	-
Horiz. %	136.98%	147.17%	114.72%	122.26%	122.64%	120.00%	100.00%	-
P/EPS	27.50	28.79	21.71	23.54	24.84	24.61	21.15	19.18%
YoY %	-4.48%	32.61%	-7.77%	-5.23%	0.93%	16.36%	-	-
Horiz. %	130.02%	136.12%	102.65%	111.30%	117.45%	116.36%	100.00%	-
EY	3.64	3.47	4.61	4.25	4.03	4.06	4.73	-16.06%
YoY %	4.90%	-24.73%	8.47%	5.46%	-0.74%	-14.16%	-	-
Horiz. %	76.96%	73.36%	97.46%	89.85%	85.20%	85.84%	100.00%	-
DY	3.97	3.80	5.08	6.43	5.84	5.67	5.69	-21.38%
YoY %	4.47%	-25.20%	-21.00%	10.10%	3.00%	-0.35%	-	-
Horiz. %	69.77%	66.78%	89.28%	113.01%	102.64%	99.65%	100.00%	-
P/NAPS	62.59	36.63	33.36	37.04	36.42	14.87	15.00	159.86%
YoY %	70.87%	9.80%	-9.94%	1.70%	144.92%	-0.87%	-	-
Horiz. %	417.27%	244.20%	222.40%	246.93%	242.80%	99.13%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	15/08/19	16/05/19	14/02/19	30/11/18	16/08/18	17/05/18	14/02/18	-
Price	24.04	24.24	21.58	19.72	19.00	19.62	16.66	-
P/RPS	3.40	3.54	3.33	3.20	3.20	3.31	2.88	11.73%
YoY %	-3.95%	6.31%	4.06%	0.00%	-3.32%	14.93%	-	-
Horiz. %	118.06%	122.92%	115.62%	111.11%	111.11%	114.93%	100.00%	-
P/EPS	25.76	26.10	23.81	23.21	24.45	25.57	23.03	7.77%
YoY %	-1.30%	9.62%	2.59%	-5.07%	-4.38%	11.03%	-	-
Horiz. %	111.85%	113.33%	103.39%	100.78%	106.17%	111.03%	100.00%	-
EY	3.88	3.83	4.20	4.31	4.09	3.91	4.34	-7.21%
YoY %	1.31%	-8.81%	-2.55%	5.38%	4.60%	-9.91%	-	-
Horiz. %	89.40%	88.25%	96.77%	99.31%	94.24%	90.09%	100.00%	-
DY	4.24	4.19	4.63	6.53	5.93	5.45	5.22	-12.97%
YoY %	1.19%	-9.50%	-29.10%	10.12%	8.81%	4.41%	-	-
Horiz. %	81.23%	80.27%	88.70%	125.10%	113.60%	104.41%	100.00%	-
P/NAPS	58.63	33.21	36.58	36.52	35.85	15.45	16.33	135.02%
YoY %	76.54%	-9.21%	0.16%	1.87%	132.04%	-5.39%	-	-
Horiz. %	359.03%	203.37%	224.00%	223.64%	219.53%	94.61%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 14:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 14:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-16 11:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 11:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 10:20:00

TURTLE SYSTEM 55

10 Mins

BUY

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.23

+0.025

277,243,800

REVENUE

0.235

-0.01

267,586,600

TOPGLOV

1.18

-0.08

232,082,000

HSI-HUZ

0.205

-0.04

223,098,800

MQTECH

0.02

0.00

154,661,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

89,624,100

SUPERMX

1.00

-0.08

80,959,100

HSI-CV8

0.145

+0.01

75,540,100

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

MPI

33.80

+1.28

129,500

F&N

33.28

+0.80

168,300

UTDPLT

26.28

+0.66

245,100

HEIM

24.78

+0.58

218,900

NESTLE

129.50

+0.50

20,500

CARLSBG

19.98

+0.36

247,000

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

423,200

ALLIANZ

22.00

+0.32

30,700

PENTA

4.72

+0.27

3,345,800

More gainer Stocks

AIRPORT

10.08

-0.32

20,320,000

AJI

16.24

-0.32

140,600

HARTA

3.53

-0.29

29,343,700

KOSSAN

2.50

-0.24

15,488,300

KOSSAN-C60

0.585

-0.195

326,000

AHEALTH

2.93

-0.14

688,500

ICAP

3.31

-0.13

295,200

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,800

HARTA-C1W

0.41

-0.105

1,180,700

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