[CARLSBG] QoQ TTM 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
TTM Result
Revenue	2,208,316	2,158,865	2,093,795	1,982,344	1,886,632	1,817,369	1,814,057	13.99%
YoY %	2.29%	3.11%	5.62%	5.07%	3.81%	0.18%	-	-
Horiz. %	121.73%	119.01%	115.42%	109.28%	104.00%	100.18%	100.00%	-
PBT	377,657	372,164	370,590	361,267	340,986	311,636	311,282	13.73%
YoY %	1.48%	0.42%	2.58%	5.95%	9.42%	0.11%	-	-
Horiz. %	121.32%	119.56%	119.05%	116.06%	109.54%	100.11%	100.00%	-
Tax	-79,031	-77,650	-77,134	-74,503	-71,886	-65,149	-64,857	14.07%
YoY %	-1.78%	-0.67%	-3.53%	-3.64%	-10.34%	-0.45%	-	-
Horiz. %	121.85%	119.72%	118.93%	114.87%	110.84%	100.45%	100.00%	-
NP	298,626	294,514	293,456	286,764	269,100	246,487	246,425	13.65%
YoY %	1.40%	0.36%	2.33%	6.56%	9.17%	0.03%	-	-
Horiz. %	121.18%	119.51%	119.09%	116.37%	109.20%	100.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,490	285,285	283,941	277,161	259,719	237,587	234,599	15.03%
YoY %	1.47%	0.47%	2.45%	6.72%	9.32%	1.27%	-	-
Horiz. %	123.40%	121.61%	121.03%	118.14%	110.71%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.93%	20.86%	20.81%	20.62%	21.08%	20.91%	20.84%	-
YoY %	0.34%	0.24%	0.92%	-2.18%	0.81%	0.34%	-	-
Horiz. %	100.43%	100.10%	99.86%	98.94%	101.15%	100.34%	100.00%	-
Total Cost	1,909,690	1,864,351	1,800,339	1,695,580	1,617,532	1,570,882	1,567,632	14.04%
YoY %	2.43%	3.56%	6.18%	4.83%	2.97%	0.21%	-	-
Horiz. %	121.82%	118.93%	114.84%	108.16%	103.18%	100.21%	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	314,614	311,557	310,334	305,747	393,497	344,577	327,150	-2.56%
YoY %	0.98%	0.39%	1.50%	-22.30%	14.20%	5.33%	-	-
Horiz. %	96.17%	95.23%	94.86%	93.46%	120.28%	105.33%	100.00%	-
Div Payout %	108.68%	109.21%	109.30%	110.31%	151.51%	145.03%	139.45%	-
YoY %	-0.49%	-0.08%	-0.92%	-27.19%	4.47%	4.00%	-	-
Horiz. %	77.93%	78.31%	78.38%	79.10%	108.65%	104.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
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	13.52%	13.64%	14.02%	14.47%	14.26%	13.56%	13.58%	-
YoY %	-0.88%	-2.71%	-3.11%	1.47%	5.16%	-0.15%	-	-
Horiz. %	99.56%	100.44%	103.24%	106.55%	105.01%	99.85%	100.00%	-
ROE	205.83%	227.58%	127.22%	153.64%	157.31%	146.62%	60.42%	-
YoY %	-9.56%	78.89%	-17.20%	-2.33%	7.29%	142.67%	-	-
Horiz. %	340.67%	376.66%	210.56%	254.29%	260.36%	242.67%	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	722.27	706.09	684.81	648.36	617.05	594.40	593.32	13.99%
YoY %	2.29%	3.11%	5.62%	5.07%	3.81%	0.18%	-	-
Horiz. %	121.73%	119.01%	115.42%	109.28%	104.00%	100.18%	100.00%	-
EPS	94.68	93.31	92.87	90.65	84.95	77.71	76.73	15.02%
YoY %	1.47%	0.47%	2.45%	6.71%	9.32%	1.28%	-	-
Horiz. %	123.39%	121.61%	121.03%	118.14%	110.71%	101.28%	100.00%	-
DPS	102.90	101.90	101.50	100.00	128.70	112.70	107.00	-2.56%
YoY %	0.98%	0.39%	1.50%	-22.30%	14.20%	5.33%	-	-
Horiz. %	96.17%	95.23%	94.86%	93.46%	120.28%	105.33%	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	722.27	706.09	684.81	648.36	617.05	594.40	593.32	13.99%
YoY %	2.29%	3.11%	5.62%	5.07%	3.81%	0.18%	-	-
Horiz. %	121.73%	119.01%	115.42%	109.28%	104.00%	100.18%	100.00%	-
EPS	94.68	93.31	92.87	90.65	84.95	77.71	76.73	15.02%
YoY %	1.47%	0.47%	2.45%	6.71%	9.32%	1.28%	-	-
Horiz. %	123.39%	121.61%	121.03%	118.14%	110.71%	101.28%	100.00%	-
DPS	102.90	101.90	101.50	100.00	128.70	112.70	107.00	-2.56%
YoY %	0.98%	0.39%	1.50%	-22.30%	14.20%	5.33%	-	-
Horiz. %	96.17%	95.23%	94.86%	93.46%	120.28%	105.33%	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	3.64	3.63	3.90	3.04	3.24	3.25	3.18	9.41%
YoY %	0.28%	-6.92%	28.29%	-6.17%	-0.31%	2.20%	-	-
Horiz. %	114.47%	114.15%	122.64%	95.60%	101.89%	102.20%	100.00%	-
P/EPS	27.73	27.50	28.79	21.71	23.54	24.84	24.61	8.27%
YoY %	0.84%	-4.48%	32.61%	-7.77%	-5.23%	0.93%	-	-
Horiz. %	112.68%	111.74%	116.98%	88.22%	95.65%	100.93%	100.00%	-
EY	3.61	3.64	3.47	4.61	4.25	4.03	4.06	-7.52%
YoY %	-0.82%	4.90%	-24.73%	8.47%	5.46%	-0.74%	-	-
Horiz. %	88.92%	89.66%	85.47%	113.55%	104.68%	99.26%	100.00%	-
DY	3.92	3.97	3.80	5.08	6.43	5.84	5.67	-21.79%
YoY %	-1.26%	4.47%	-25.20%	-21.00%	10.10%	3.00%	-	-
Horiz. %	69.14%	70.02%	67.02%	89.59%	113.40%	103.00%	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	3.74	3.40	3.54	3.33	3.20	3.20	3.31	8.47%
YoY %	10.00%	-3.95%	6.31%	4.06%	0.00%	-3.32%	-	-
Horiz. %	112.99%	102.72%	106.95%	100.60%	96.68%	96.68%	100.00%	-
P/EPS	28.52	25.76	26.10	23.81	23.21	24.45	25.57	7.54%
YoY %	10.71%	-1.30%	9.62%	2.59%	-5.07%	-4.38%	-	-
Horiz. %	111.54%	100.74%	102.07%	93.12%	90.77%	95.62%	100.00%	-
EY	3.51	3.88	3.83	4.20	4.31	4.09	3.91	-6.93%
YoY %	-9.54%	1.31%	-8.81%	-2.55%	5.38%	4.60%	-	-
Horiz. %	89.77%	99.23%	97.95%	107.42%	110.23%	104.60%	100.00%	-
DY	3.81	4.24	4.19	4.63	6.53	5.93	5.45	-21.21%
YoY %	-10.14%	1.19%	-9.50%	-29.10%	10.12%	8.81%	-	-
Horiz. %	69.91%	77.80%	76.88%	84.95%	119.82%	108.81%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 14:30:00

ADX

5 Mins

BUY

2024-05-06 14:30:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-06 11:40:00

ADX

5 Mins

SELL

2024-05-06 11:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-06 11:00:00

TURTLE SYSTEM 55

Hourly

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

PTRANS

PERAK TRANSIT BERHAD

316

HLIND

HONG LEONG INDUSTRIES BHD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

230

YTL

YTL CORPORATION BHD

157

SNS

SNS NETWORK TECHNOLOGY BERHAD

154

MYEG

MY E.G. SERVICES BHD

153

PBBANK

PUBLIC BANK BHD

135

GENTING

GENTING BHD

128

Daily Stocks

HSI-CXG

0.175

+0.005

265,258,800

HSI-HUT

0.205

-0.025

172,425,600

SNS

0.48

+0.085

158,895,100

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

124,631,800

INGENIEU

0.11

-0.005

120,161,000

ICONIC

0.115

+0.01

83,970,200

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.42

+0.02

64,323,400

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

SAM

5.54

+0.38

2,480,300

NIKKEI-CF

1.60

+0.30

3,000

ALLIANZ

21.40

+0.22

4,700

FRONTKN

4.12

+0.19

4,477,400

F&N

32.18

+0.18

80,000

PBA

2.13

+0.17

2,997,000

HUMEIND

3.14

+0.16

2,359,300

VSTECS

2.69

+0.16

1,610,700

CHGP

2.32

+0.16

1,226,700

CHINAETF-MYR

4.86

+0.16

91,700

More gainer Stocks

AJI

19.92

-0.38

474,700

NESTLE

128.00

-0.30

4,500

PETDAG

21.64

-0.22

28,700

PERTAMA

2.33

-0.16

7,851,500

HEIM

23.26

-0.14

32,800

TAANN

3.96

-0.13

746,900

CHINTEK

7.40

-0.13

106,100

KUAISHO-C17

0.08

-0.12

58,800

BAT

8.44

-0.12

54,000

KLK

23.04

-0.10

508,000

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