[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	616.99	651.96	715.17	738.08	722.29	706.12	684.83	-6.70%
YoY %	-5.36%	-8.84%	-3.10%	2.19%	2.29%	3.11%	-	-
Horiz. %	90.09%	95.20%	104.43%	107.78%	105.47%	103.11%	100.00%	-
EPS	63.20	72.54	90.40	95.19	94.69	93.31	92.87	-22.57%
YoY %	-12.88%	-19.76%	-5.03%	0.53%	1.48%	0.47%	-	-
Horiz. %	68.05%	78.11%	97.34%	102.50%	101.96%	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

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