[CARLSBG] QoQ TTM Result on 31-Dec-2019 [#4]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	1,886,380	1,993,282	2,186,533	2,256,582	2,208,316	2,158,865	2,093,795	-6.70%
YoY %	-5.36%	-8.84%	-3.10%	2.19%	2.29%	3.11%	-	-
Horiz. %	90.09%	95.20%	104.43%	107.77%	105.47%	103.11%	100.00%	-
PBT	253,746	291,196	363,667	382,237	377,657	372,164	370,590	-22.26%
YoY %	-12.86%	-19.93%	-4.86%	1.21%	1.48%	0.42%	-	-
Horiz. %	68.47%	78.58%	98.13%	103.14%	101.91%	100.42%	100.00%	-
Tax	-55,418	-62,913	-78,366	-81,853	-79,031	-77,650	-77,134	-19.73%
YoY %	11.91%	19.72%	4.26%	-3.57%	-1.78%	-0.67%	-	-
Horiz. %	71.85%	81.56%	101.60%	106.12%	102.46%	100.67%	100.00%	-
NP	198,328	228,283	285,301	300,384	298,626	294,514	293,456	-22.93%
YoY %	-13.12%	-19.99%	-5.02%	0.59%	1.40%	0.36%	-	-
Horiz. %	67.58%	77.79%	97.22%	102.36%	101.76%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	193,233	221,785	276,394	291,041	289,490	285,285	283,941	-22.57%
YoY %	-12.87%	-19.76%	-5.03%	0.54%	1.47%	0.47%	-	-
Horiz. %	68.05%	78.11%	97.34%	102.50%	101.95%	100.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.84%	21.61%	21.55%	21.41%	20.93%	20.86%	20.81%	-
YoY %	1.06%	0.28%	0.65%	2.29%	0.34%	0.24%	-	-
Horiz. %	104.95%	103.84%	103.56%	102.88%	100.58%	100.24%	100.00%	-
Total Cost	1,688,052	1,764,999	1,901,232	1,956,198	1,909,690	1,864,351	1,800,339	-4.19%
YoY %	-4.36%	-7.17%	-2.81%	2.44%	2.43%	3.56%	-	-
Horiz. %	93.76%	98.04%	105.60%	108.66%	106.07%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,644	189,563	177,333	155,931	140,644	125,356	223,196	-26.43%
YoY %	-25.81%	6.90%	13.73%	10.87%	12.20%	-43.84%	-	-
Horiz. %	63.01%	84.93%	79.45%	69.86%	63.01%	56.16%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	138,809	190,786	240,012	305,748	314,614	311,557	310,334	-41.42%
YoY %	-27.24%	-20.51%	-21.50%	-2.82%	0.98%	0.39%	-	-
Horiz. %	44.73%	61.48%	77.34%	98.52%	101.38%	100.39%	100.00%	-
Div Payout %	71.84%	86.02%	86.84%	105.05%	108.68%	109.21%	109.30%	-
YoY %	-16.48%	-0.94%	-17.33%	-3.34%	-0.49%	-0.08%	-	-
Horiz. %	65.73%	78.70%	79.45%	96.11%	99.43%	99.92%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	140,644	189,563	177,333	155,931	140,644	125,356	223,196	-26.43%
YoY %	-25.81%	6.90%	13.73%	10.87%	12.20%	-43.84%	-	-
Horiz. %	63.01%	84.93%	79.45%	69.86%	63.01%	56.16%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	10.51%	11.45%	13.05%	13.31%	13.52%	13.64%	14.02%	-
YoY %	-8.21%	-12.26%	-1.95%	-1.55%	-0.88%	-2.71%	-	-
Horiz. %	74.96%	81.67%	93.08%	94.94%	96.43%	97.29%	100.00%	-
ROE	137.39%	117.00%	155.86%	186.65%	205.83%	227.58%	127.22%	-
YoY %	17.43%	-24.93%	-16.50%	-9.32%	-9.56%	78.89%	-	-
Horiz. %	107.99%	91.97%	122.51%	146.71%	161.79%	178.89%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	616.97	651.94	715.14	738.05	722.27	706.09	684.81	-6.70%
YoY %	-5.36%	-8.84%	-3.10%	2.18%	2.29%	3.11%	-	-
Horiz. %	90.09%	95.20%	104.43%	107.77%	105.47%	103.11%	100.00%	-
EPS	63.20	72.54	90.40	95.19	94.68	93.31	92.87	-22.57%
YoY %	-12.88%	-19.76%	-5.03%	0.54%	1.47%	0.47%	-	-
Horiz. %	68.05%	78.11%	97.34%	102.50%	101.95%	100.47%	100.00%	-
DPS	45.40	62.40	78.50	100.00	102.90	101.90	101.50	-41.42%
YoY %	-27.24%	-20.51%	-21.50%	-2.82%	0.98%	0.39%	-	-
Horiz. %	44.73%	61.48%	77.34%	98.52%	101.38%	100.39%	100.00%	-
NAPS	0.46	0.62	0.58	0.51	0.46	0.41	0.73	-26.43%
YoY %	-25.81%	6.90%	13.73%	10.87%	12.20%	-43.84%	-	-
Horiz. %	63.01%	84.93%	79.45%	69.86%	63.01%	56.16%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	616.97	651.94	715.14	738.05	722.27	706.09	684.81	-6.70%
YoY %	-5.36%	-8.84%	-3.10%	2.18%	2.29%	3.11%	-	-
Horiz. %	90.09%	95.20%	104.43%	107.77%	105.47%	103.11%	100.00%	-
EPS	63.20	72.54	90.40	95.19	94.68	93.31	92.87	-22.57%
YoY %	-12.88%	-19.76%	-5.03%	0.54%	1.47%	0.47%	-	-
Horiz. %	68.05%	78.11%	97.34%	102.50%	101.95%	100.47%	100.00%	-
DPS	45.40	62.40	78.50	100.00	102.90	101.90	101.50	-41.42%
YoY %	-27.24%	-20.51%	-21.50%	-2.82%	0.98%	0.39%	-	-
Horiz. %	44.73%	61.48%	77.34%	98.52%	101.38%	100.39%	100.00%	-
NAPS	0.46	0.62	0.58	0.51	0.46	0.41	0.73	-26.43%
YoY %	-25.81%	6.90%	13.73%	10.87%	12.20%	-43.84%	-	-
Horiz. %	63.01%	84.93%	79.45%	69.86%	63.01%	56.16%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	20.70	24.78	25.00	29.40	26.26	25.66	26.74	-
P/RPS	3.36	3.80	3.50	3.98	3.64	3.63	3.90	-9.43%
YoY %	-11.58%	8.57%	-12.06%	9.34%	0.28%	-6.92%	-	-
Horiz. %	86.15%	97.44%	89.74%	102.05%	93.33%	93.08%	100.00%	-
P/EPS	32.75	34.16	27.66	30.89	27.73	27.50	28.79	8.94%
YoY %	-4.13%	23.50%	-10.46%	11.40%	0.84%	-4.48%	-	-
Horiz. %	113.75%	118.65%	96.08%	107.29%	96.32%	95.52%	100.00%	-
EY	3.05	2.93	3.62	3.24	3.61	3.64	3.47	-8.21%
YoY %	4.10%	-19.06%	11.73%	-10.25%	-0.82%	4.90%	-	-
Horiz. %	87.90%	84.44%	104.32%	93.37%	104.03%	104.90%	100.00%	-
DY	2.19	2.52	3.14	3.40	3.92	3.97	3.80	-30.67%
YoY %	-13.10%	-19.75%	-7.65%	-13.27%	-1.26%	4.47%	-	-
Horiz. %	57.63%	66.32%	82.63%	89.47%	103.16%	104.47%	100.00%	-
P/NAPS	45.00	39.97	43.10	57.65	57.09	62.59	36.63	14.66%
YoY %	12.58%	-7.26%	-25.24%	0.98%	-8.79%	70.87%	-	-
Horiz. %	122.85%	109.12%	117.66%	157.38%	155.86%	170.87%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	12/11/20	14/08/20	29/05/20	21/02/20	26/11/19	15/08/19	16/05/19	-
Price	23.24	23.20	28.88	38.94	27.00	24.04	24.24	-
P/RPS	3.77	3.56	4.04	5.28	3.74	3.40	3.54	4.27%
YoY %	5.90%	-11.88%	-23.48%	41.18%	10.00%	-3.95%	-	-
Horiz. %	106.50%	100.56%	114.12%	149.15%	105.65%	96.05%	100.00%	-
P/EPS	36.77	31.98	31.95	40.91	28.52	25.76	26.10	25.59%
YoY %	14.98%	0.09%	-21.90%	43.44%	10.71%	-1.30%	-	-
Horiz. %	140.88%	122.53%	122.41%	156.74%	109.27%	98.70%	100.00%	-
EY	2.72	3.13	3.13	2.44	3.51	3.88	3.83	-20.35%
YoY %	-13.10%	0.00%	28.28%	-30.48%	-9.54%	1.31%	-	-
Horiz. %	71.02%	81.72%	81.72%	63.71%	91.64%	101.31%	100.00%	-
DY	1.95	2.69	2.72	2.57	3.81	4.24	4.19	-39.86%
YoY %	-27.51%	-1.10%	5.84%	-32.55%	-10.14%	1.19%	-	-
Horiz. %	46.54%	64.20%	64.92%	61.34%	90.93%	101.19%	100.00%	-
P/NAPS	50.52	37.42	49.79	76.35	58.70	58.63	33.21	32.16%
YoY %	35.01%	-24.84%	-34.79%	30.07%	0.12%	76.54%	-	-
Horiz. %	152.12%	112.68%	149.92%	229.90%	176.75%	176.54%	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 - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:40:00

EMA 5

5 Mins

BUY

2024-05-06 15:45:00

EMA 5

5 Mins

SELL

2024-05-06 15:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 15:05:00

EMA 5

5 Mins

BUY

2024-05-06 15:05:00

TURTLE SYSTEM 20

5 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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

318

SNS

SNS NETWORK TECHNOLOGY BERHAD

290

MYEG

MY E.G. SERVICES BHD

256

YTL

YTL CORPORATION BHD

238

DNEX

DAGANG NEXCHANGE BERHAD

229

PBBANK

PUBLIC BANK BHD

203

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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