[CARLSBG] QoQ TTM Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	1,679,494	1,667,359	1,679,710	1,686,212	1,659,945	1,661,261	1,664,920	0.58%
YoY %	0.73%	-0.74%	-0.39%	1.58%	-0.08%	-0.22%	-	-
Horiz. %	100.88%	100.15%	100.89%	101.28%	99.70%	99.78%	100.00%	-
PBT	283,843	298,363	320,755	298,705	283,632	265,070	260,042	5.98%
YoY %	-4.87%	-6.98%	7.38%	5.31%	7.00%	1.93%	-	-
Horiz. %	109.15%	114.74%	123.35%	114.87%	109.07%	101.93%	100.00%	-
Tax	-73,177	-60,679	-64,424	-63,165	-63,394	-56,274	-56,163	19.19%
YoY %	-20.60%	5.81%	-1.99%	0.36%	-12.65%	-0.20%	-	-
Horiz. %	130.29%	108.04%	114.71%	112.47%	112.88%	100.20%	100.00%	-
NP	210,666	237,684	256,331	235,540	220,238	208,796	203,879	2.19%
YoY %	-11.37%	-7.27%	8.83%	6.95%	5.48%	2.41%	-	-
Horiz. %	103.33%	116.58%	125.73%	115.53%	108.02%	102.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	204,979	232,395	251,280	231,626	215,913	204,359	198,144	2.27%
YoY %	-11.80%	-7.52%	8.49%	7.28%	5.65%	3.14%	-	-
Horiz. %	103.45%	117.29%	126.82%	116.90%	108.97%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.78%	20.34%	20.09%	21.15%	22.35%	21.23%	21.60%	-
YoY %	26.75%	1.24%	-5.01%	-5.37%	5.28%	-1.71%	-	-
Horiz. %	119.35%	94.17%	93.01%	97.92%	103.47%	98.29%	100.00%	-
Total Cost	1,468,828	1,429,675	1,423,379	1,450,672	1,439,707	1,452,465	1,461,041	0.35%
YoY %	2.74%	0.44%	-1.88%	0.76%	-0.88%	-0.59%	-	-
Horiz. %	100.53%	97.85%	97.42%	99.29%	98.54%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,207	290,460	241,540	394,414	342,455	287,403	214,023	33.34%
YoY %	13.68%	20.25%	-38.76%	15.17%	19.15%	34.29%	-	-
Horiz. %	154.29%	135.71%	112.86%	184.29%	160.01%	134.29%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	220,138	220,148	235,436	235,436	235,436	232,368	217,081	0.93%
YoY %	-0.00%	-6.49%	0.00%	0.00%	1.32%	7.04%	-	-
Horiz. %	101.41%	101.41%	108.46%	108.46%	108.46%	107.04%	100.00%	-
Div Payout %	107.40%	94.73%	93.69%	101.65%	109.04%	113.71%	109.56%	-
YoY %	13.37%	1.11%	-7.83%	-6.78%	-4.11%	3.79%	-	-
Horiz. %	98.03%	86.46%	85.51%	92.78%	99.53%	103.79%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	330,207	290,460	241,540	394,414	342,455	287,403	214,023	33.34%
YoY %	13.68%	20.25%	-38.76%	15.17%	19.15%	34.29%	-	-
Horiz. %	154.29%	135.71%	112.86%	184.29%	160.01%	134.29%	100.00%	-
NOSH	308,078	305,748	305,748	305,748	305,763	305,748	305,748	0.50%
YoY %	0.76%	0.00%	0.00%	-0.00%	0.00%	0.00%	-	-
Horiz. %	100.76%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	12.54%	14.26%	15.26%	13.97%	13.27%	12.57%	12.25%	-
YoY %	-12.06%	-6.55%	9.23%	5.28%	5.57%	2.61%	-	-
Horiz. %	102.37%	116.41%	124.57%	114.04%	108.33%	102.61%	100.00%	-
ROE	62.08%	80.01%	104.03%	58.73%	63.05%	71.11%	92.58%	-
YoY %	-22.41%	-23.09%	77.13%	-6.85%	-11.33%	-23.19%	-	-
Horiz. %	67.06%	86.42%	112.37%	63.44%	68.10%	76.81%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	549.31	545.34	549.38	551.50	542.89	543.34	544.54	0.58%
YoY %	0.73%	-0.74%	-0.38%	1.59%	-0.08%	-0.22%	-	-
Horiz. %	100.88%	100.15%	100.89%	101.28%	99.70%	99.78%	100.00%	-
EPS	67.04	76.01	82.19	75.76	70.61	66.84	64.81	2.27%
YoY %	-11.80%	-7.52%	8.49%	7.29%	5.64%	3.13%	-	-
Horiz. %	103.44%	117.28%	126.82%	116.90%	108.95%	103.13%	100.00%	-
DPS	72.00	72.00	77.00	77.00	77.00	76.00	71.00	0.93%
YoY %	0.00%	-6.49%	0.00%	0.00%	1.32%	7.04%	-	-
Horiz. %	101.41%	101.41%	108.45%	108.45%	108.45%	107.04%	100.00%	-
NAPS	1.08	0.95	0.79	1.29	1.12	0.94	0.70	33.34%
YoY %	13.68%	20.25%	-38.76%	15.18%	19.15%	34.29%	-	-
Horiz. %	154.29%	135.71%	112.86%	184.29%	160.00%	134.29%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	549.31	545.34	549.38	551.50	542.91	543.34	544.54	0.58%
YoY %	0.73%	-0.74%	-0.38%	1.58%	-0.08%	-0.22%	-	-
Horiz. %	100.88%	100.15%	100.89%	101.28%	99.70%	99.78%	100.00%	-
EPS	67.04	76.01	82.19	75.76	70.62	66.84	64.81	2.27%
YoY %	-11.80%	-7.52%	8.49%	7.28%	5.66%	3.13%	-	-
Horiz. %	103.44%	117.28%	126.82%	116.90%	108.96%	103.13%	100.00%	-
DPS	72.00	72.00	77.00	77.00	77.00	76.00	71.00	0.93%
YoY %	0.00%	-6.49%	0.00%	0.00%	1.32%	7.04%	-	-
Horiz. %	101.41%	101.41%	108.45%	108.45%	108.45%	107.04%	100.00%	-
NAPS	1.08	0.95	0.79	1.29	1.1201	0.94	0.70	33.34%
YoY %	13.68%	20.25%	-38.76%	15.17%	19.16%	34.29%	-	-
Horiz. %	154.29%	135.71%	112.86%	184.29%	160.01%	134.29%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	13.92	14.70	13.22	13.98	11.70	11.96	12.50	-
P/RPS	2.53	2.70	2.41	2.53	2.16	2.20	2.30	6.52%
YoY %	-6.30%	12.03%	-4.74%	17.13%	-1.82%	-4.35%	-	-
Horiz. %	110.00%	117.39%	104.78%	110.00%	93.91%	95.65%	100.00%	-
P/EPS	20.76	19.34	16.09	18.45	16.57	17.89	19.29	4.99%
YoY %	7.34%	20.20%	-12.79%	11.35%	-7.38%	-7.26%	-	-
Horiz. %	107.62%	100.26%	83.41%	95.65%	85.90%	92.74%	100.00%	-
EY	4.82	5.17	6.22	5.42	6.04	5.59	5.18	-4.66%
YoY %	-6.77%	-16.88%	14.76%	-10.26%	8.05%	7.92%	-	-
Horiz. %	93.05%	99.81%	120.08%	104.63%	116.60%	107.92%	100.00%	-
DY	5.17	4.90	5.82	5.51	6.58	6.35	5.68	-6.05%
YoY %	5.51%	-15.81%	5.63%	-16.26%	3.62%	11.80%	-	-
Horiz. %	91.02%	86.27%	102.46%	97.01%	115.85%	111.80%	100.00%	-
P/NAPS	12.89	15.47	16.73	10.84	10.45	12.72	17.86	-19.46%
YoY %	-16.68%	-7.53%	54.34%	3.73%	-17.85%	-28.78%	-	-
Horiz. %	72.17%	86.62%	93.67%	60.69%	58.51%	71.22%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	21/02/17	28/11/16	23/08/16	17/05/16	26/02/16	30/11/15	25/08/15	-
Price	14.74	14.00	14.98	12.84	12.12	11.44	11.14	-
P/RPS	2.68	2.57	2.73	2.33	2.23	2.11	2.05	19.46%
YoY %	4.28%	-5.86%	17.17%	4.48%	5.69%	2.93%	-	-
Horiz. %	130.73%	125.37%	133.17%	113.66%	108.78%	102.93%	100.00%	-
P/EPS	21.99	18.42	18.23	16.95	17.16	17.12	17.19	17.75%
YoY %	19.38%	1.04%	7.55%	-1.22%	0.23%	-0.41%	-	-
Horiz. %	127.92%	107.16%	106.05%	98.60%	99.83%	99.59%	100.00%	-
EY	4.55	5.43	5.49	5.90	5.83	5.84	5.82	-15.07%
YoY %	-16.21%	-1.09%	-6.95%	1.20%	-0.17%	0.34%	-	-
Horiz. %	78.18%	93.30%	94.33%	101.37%	100.17%	100.34%	100.00%	-
DY	4.88	5.14	5.14	6.00	6.35	6.64	6.37	-16.20%
YoY %	-5.06%	0.00%	-14.33%	-5.51%	-4.37%	4.24%	-	-
Horiz. %	76.61%	80.69%	80.69%	94.19%	99.69%	104.24%	100.00%	-
P/NAPS	13.65	14.74	18.96	9.95	10.82	12.17	15.91	-9.66%
YoY %	-7.39%	-22.26%	90.55%	-8.04%	-11.09%	-23.51%	-	-
Horiz. %	85.80%	92.65%	119.17%	62.54%	68.01%	76.49%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:00:00

EMA 5

Hourly

SELL

2024-05-23 15:55:00

EMA 5

5 Mins

SELL

2024-05-23 15:45:00

EMA 5

5 Mins

BUY

2024-05-23 15:25:00

EMA 5

5 Mins

SELL

2024-05-23 15:10:00

EMA 5

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

727

HLIND

HONG LEONG INDUSTRIES BHD

690

PTRANS

PERAK TRANSIT BERHAD

687

SNS

SNS NETWORK TECHNOLOGY BERHAD

434

YTLPOWR

YTL POWER INTERNATIONAL BHD

426

YTL

YTL CORPORATION BHD

415

MAYBANK

MALAYAN BANKING BHD

396

OPENSYS

OPENSYS (M) BHD

360

PBBANK

PUBLIC BANK BHD

354

Daily Stocks

INGENIEU

0.065

-0.005

497,876,800

SNS

0.625

+0.125

219,750,900

KNM

0.10

+0.025

172,631,700

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.155

-0.04

113,504,300

HSI-HUZ

0.235

+0.035

110,234,400

PERDANA

0.405

+0.045

77,771,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.045

-0.035

74,032,700

HSI-CV8

0.09

-0.03

65,133,400

More active Stocks

AJI

16.68

+0.46

169,700

YSPSAH

2.95

+0.35

1,521,300

GREATEC

5.34

+0.33

5,066,600

TENAGA

13.08

+0.30

12,098,300

KLK

21.90

+0.30

1,495,700

KLUANG

6.24

+0.24

49,800

KEYFIELD

2.34

+0.23

3,604,700

PIE

6.00

+0.20

2,433,600

HARISON

9.84

+0.20

19,800

BURSA

8.48

+0.18

4,544,100

More gainer Stocks

NESTLE

128.00

-1.50

42,600

BLDPLNT

10.68

-0.32

1,000

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

8,800

HSI-CVM

0.47

-0.22

1,400

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

HSI-CVY

0.695

-0.155

25,000

MSM

2.83

-0.15

9,658,000

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