[CARLSBG] QoQ TTM Result on 31-Mar-2020 [#1]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	1,785,000	1,886,380	1,993,282	2,186,533	2,256,582	2,208,316	2,158,865	-11.85%
YoY %	-5.37%	-5.36%	-8.84%	-3.10%	2.19%	2.29%	-	-
Horiz. %	82.68%	87.38%	92.33%	101.28%	104.53%	102.29%	100.00%	-
PBT	209,780	253,746	291,196	363,667	382,237	377,657	372,164	-31.64%
YoY %	-17.33%	-12.86%	-19.93%	-4.86%	1.21%	1.48%	-	-
Horiz. %	56.37%	68.18%	78.24%	97.72%	102.71%	101.48%	100.00%	-
Tax	-43,595	-55,418	-62,913	-78,366	-81,853	-79,031	-77,650	-31.82%
YoY %	21.33%	11.91%	19.72%	4.26%	-3.57%	-1.78%	-	-
Horiz. %	56.14%	71.37%	81.02%	100.92%	105.41%	101.78%	100.00%	-
NP	166,185	198,328	228,283	285,301	300,384	298,626	294,514	-31.59%
YoY %	-16.21%	-13.12%	-19.99%	-5.02%	0.59%	1.40%	-	-
Horiz. %	56.43%	67.34%	77.51%	96.87%	101.99%	101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,180	193,233	221,785	276,394	291,041	289,490	285,285	-31.25%
YoY %	-16.07%	-12.87%	-19.76%	-5.03%	0.54%	1.47%	-	-
Horiz. %	56.85%	67.73%	77.74%	96.88%	102.02%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.78%	21.84%	21.61%	21.55%	21.41%	20.93%	20.86%	-
YoY %	-4.85%	1.06%	0.28%	0.65%	2.29%	0.34%	-	-
Horiz. %	99.62%	104.70%	103.60%	103.31%	102.64%	100.34%	100.00%	-
Total Cost	1,618,815	1,688,052	1,764,999	1,901,232	1,956,198	1,909,690	1,864,351	-8.94%
YoY %	-4.10%	-4.36%	-7.17%	-2.81%	2.44%	2.43%	-	-
Horiz. %	86.83%	90.54%	94.67%	101.98%	104.93%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,276	140,644	189,563	177,333	155,931	140,644	125,356	24.44%
YoY %	23.91%	-25.81%	6.90%	13.73%	10.87%	12.20%	-	-
Horiz. %	139.02%	112.20%	151.22%	141.46%	124.39%	112.20%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	122,299	138,809	190,786	240,012	305,748	314,614	311,557	-46.23%
YoY %	-11.89%	-27.24%	-20.51%	-21.50%	-2.82%	0.98%	-	-
Horiz. %	39.25%	44.55%	61.24%	77.04%	98.14%	100.98%	100.00%	-
Div Payout %	75.41%	71.84%	86.02%	86.84%	105.05%	108.68%	109.21%	-
YoY %	4.97%	-16.48%	-0.94%	-17.33%	-3.34%	-0.49%	-	-
Horiz. %	69.05%	65.78%	78.77%	79.52%	96.19%	99.51%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	174,276	140,644	189,563	177,333	155,931	140,644	125,356	24.44%
YoY %	23.91%	-25.81%	6.90%	13.73%	10.87%	12.20%	-	-
Horiz. %	139.02%	112.20%	151.22%	141.46%	124.39%	112.20%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	9.31%	10.51%	11.45%	13.05%	13.31%	13.52%	13.64%	-
YoY %	-11.42%	-8.21%	-12.26%	-1.95%	-1.55%	-0.88%	-	-
Horiz. %	68.26%	77.05%	83.94%	95.67%	97.58%	99.12%	100.00%	-
ROE	93.06%	137.39%	117.00%	155.86%	186.65%	205.83%	227.58%	-
YoY %	-32.27%	17.43%	-24.93%	-16.50%	-9.32%	-9.56%	-	-
Horiz. %	40.89%	60.37%	51.41%	68.49%	82.02%	90.44%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	583.81	616.97	651.94	715.14	738.05	722.27	706.09	-11.85%
YoY %	-5.37%	-5.36%	-8.84%	-3.10%	2.18%	2.29%	-	-
Horiz. %	82.68%	87.38%	92.33%	101.28%	104.53%	102.29%	100.00%	-
EPS	53.04	63.20	72.54	90.40	95.19	94.68	93.31	-31.26%
YoY %	-16.08%	-12.88%	-19.76%	-5.03%	0.54%	1.47%	-	-
Horiz. %	56.84%	67.73%	77.74%	96.88%	102.01%	101.47%	100.00%	-
DPS	40.00	45.40	62.40	78.50	100.00	102.90	101.90	-46.23%
YoY %	-11.89%	-27.24%	-20.51%	-21.50%	-2.82%	0.98%	-	-
Horiz. %	39.25%	44.55%	61.24%	77.04%	98.14%	100.98%	100.00%	-
NAPS	0.57	0.46	0.62	0.58	0.51	0.46	0.41	24.44%
YoY %	23.91%	-25.81%	6.90%	13.73%	10.87%	12.20%	-	-
Horiz. %	139.02%	112.20%	151.22%	141.46%	124.39%	112.20%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	583.83	616.99	651.96	715.17	738.08	722.29	706.12	-11.85%
YoY %	-5.37%	-5.36%	-8.84%	-3.10%	2.19%	2.29%	-	-
Horiz. %	82.68%	87.38%	92.33%	101.28%	104.53%	102.29%	100.00%	-
EPS	53.05	63.20	72.54	90.40	95.19	94.69	93.31	-31.25%
YoY %	-16.06%	-12.88%	-19.76%	-5.03%	0.53%	1.48%	-	-
Horiz. %	56.85%	67.73%	77.74%	96.88%	102.01%	101.48%	100.00%	-
DPS	40.00	45.40	62.40	78.50	100.00	102.90	101.90	-46.23%
YoY %	-11.89%	-27.24%	-20.51%	-21.50%	-2.82%	0.98%	-	-
Horiz. %	39.25%	44.55%	61.24%	77.04%	98.14%	100.98%	100.00%	-
NAPS	0.57	0.46	0.62	0.58	0.51	0.46	0.41	24.44%
YoY %	23.91%	-25.81%	6.90%	13.73%	10.87%	12.20%	-	-
Horiz. %	139.02%	112.20%	151.22%	141.46%	124.39%	112.20%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	23.24	20.70	24.78	25.00	29.40	26.26	25.66	-
P/RPS	3.98	3.36	3.80	3.50	3.98	3.64	3.63	6.29%
YoY %	18.45%	-11.58%	8.57%	-12.06%	9.34%	0.28%	-	-
Horiz. %	109.64%	92.56%	104.68%	96.42%	109.64%	100.28%	100.00%	-
P/EPS	43.81	32.75	34.16	27.66	30.89	27.73	27.50	36.21%
YoY %	33.77%	-4.13%	23.50%	-10.46%	11.40%	0.84%	-	-
Horiz. %	159.31%	119.09%	124.22%	100.58%	112.33%	100.84%	100.00%	-
EY	2.28	3.05	2.93	3.62	3.24	3.61	3.64	-26.68%
YoY %	-25.25%	4.10%	-19.06%	11.73%	-10.25%	-0.82%	-	-
Horiz. %	62.64%	83.79%	80.49%	99.45%	89.01%	99.18%	100.00%	-
DY	1.72	2.19	2.52	3.14	3.40	3.92	3.97	-42.59%
YoY %	-21.46%	-13.10%	-19.75%	-7.65%	-13.27%	-1.26%	-	-
Horiz. %	43.32%	55.16%	63.48%	79.09%	85.64%	98.74%	100.00%	-
P/NAPS	40.77	45.00	39.97	43.10	57.65	57.09	62.59	-24.75%
YoY %	-9.40%	12.58%	-7.26%	-25.24%	0.98%	-8.79%	-	-
Horiz. %	65.14%	71.90%	63.86%	68.86%	92.11%	91.21%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	18/02/21	12/11/20	14/08/20	29/05/20	21/02/20	26/11/19	15/08/19	-
Price	22.50	23.24	23.20	28.88	38.94	27.00	24.04	-
P/RPS	3.85	3.77	3.56	4.04	5.28	3.74	3.40	8.59%
YoY %	2.12%	5.90%	-11.88%	-23.48%	41.18%	10.00%	-	-
Horiz. %	113.24%	110.88%	104.71%	118.82%	155.29%	110.00%	100.00%	-
P/EPS	42.42	36.77	31.98	31.95	40.91	28.52	25.76	39.23%
YoY %	15.37%	14.98%	0.09%	-21.90%	43.44%	10.71%	-	-
Horiz. %	164.67%	142.74%	124.15%	124.03%	158.81%	110.71%	100.00%	-
EY	2.36	2.72	3.13	3.13	2.44	3.51	3.88	-28.10%
YoY %	-13.24%	-13.10%	0.00%	28.28%	-30.48%	-9.54%	-	-
Horiz. %	60.82%	70.10%	80.67%	80.67%	62.89%	90.46%	100.00%	-
DY	1.78	1.95	2.69	2.72	2.57	3.81	4.24	-43.78%
YoY %	-8.72%	-27.51%	-1.10%	5.84%	-32.55%	-10.14%	-	-
Horiz. %	41.98%	45.99%	63.44%	64.15%	60.61%	89.86%	100.00%	-
P/NAPS	39.47	50.52	37.42	49.79	76.35	58.70	58.63	-23.09%
YoY %	-21.87%	35.01%	-24.84%	-34.79%	30.07%	0.12%	-	-
Horiz. %	67.32%	86.17%	63.82%	84.92%	130.22%	100.12%	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