[CARLSBG] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	2,243,553	1,942,257	1,784,380	1,659,801	1,649,916	1,615,029	1,556,548	6.27%
YoY %	15.51%	8.85%	7.51%	0.60%	2.16%	3.76%	-	-
Horiz. %	144.14%	124.78%	114.64%	106.63%	106.00%	103.76%	100.00%	-
PBT	385,864	363,997	302,418	270,152	250,510	262,753	213,008	10.40%
YoY %	6.01%	20.36%	11.94%	7.84%	-4.66%	23.35%	-	-
Horiz. %	181.15%	170.88%	141.97%	126.83%	117.61%	123.35%	100.00%	-
Tax	-81,260	-75,224	-62,593	-54,180	-57,798	-59,208	-50,772	8.15%
YoY %	-8.02%	-20.18%	-15.53%	6.26%	2.38%	-16.62%	-	-
Horiz. %	160.05%	148.16%	123.28%	106.71%	113.84%	116.62%	100.00%	-
NP	304,604	288,773	239,825	215,972	192,712	203,545	162,236	11.06%
YoY %	5.48%	20.41%	11.04%	12.07%	-5.32%	25.46%	-	-
Horiz. %	187.75%	178.00%	147.82%	133.12%	118.78%	125.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	296,033	279,602	228,212	210,546	188,572	198,202	159,845	10.81%
YoY %	5.88%	22.52%	8.39%	11.65%	-4.86%	24.00%	-	-
Horiz. %	185.20%	174.92%	142.77%	131.72%	117.97%	124.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.06%	20.67%	20.70%	20.06%	23.07%	22.53%	23.84%	-
YoY %	1.89%	-0.14%	3.19%	-13.05%	2.40%	-5.49%	-	-
Horiz. %	88.34%	86.70%	86.83%	84.14%	96.77%	94.51%	100.00%	-
Total Cost	1,938,949	1,653,484	1,544,554	1,443,829	1,457,204	1,411,484	1,394,312	5.64%
YoY %	17.26%	7.05%	6.98%	-0.92%	3.24%	1.23%	-	-
Horiz. %	139.06%	118.59%	110.78%	103.55%	104.51%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,644	165,103	262,943	290,460	287,403	272,115	244,598	-8.80%
YoY %	-14.81%	-37.21%	-9.47%	1.06%	5.62%	11.25%	-	-
Horiz. %	57.50%	67.50%	107.50%	118.75%	117.50%	111.25%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	222,584	210,762	40,766	20,383	20,383	20,383	20,383	48.92%
YoY %	5.61%	417.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,092.01%	1,034.01%	200.00%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	75.19%	75.38%	17.86%	9.68%	10.81%	10.28%	12.75%	-
YoY %	-0.25%	322.06%	84.50%	-10.45%	5.16%	-19.37%	-	-
Horiz. %	589.73%	591.22%	140.08%	75.92%	84.78%	80.63%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	140,644	165,103	262,943	290,460	287,403	272,115	244,598	-8.80%
YoY %	-14.81%	-37.21%	-9.47%	1.06%	5.62%	11.25%	-	-
Horiz. %	57.50%	67.50%	107.50%	118.75%	117.50%	111.25%	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	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	13.58%	14.87%	13.44%	13.01%	11.68%	12.60%	10.42%	-
YoY %	-8.68%	10.64%	3.31%	11.39%	-7.30%	20.92%	-	-
Horiz. %	130.33%	142.71%	128.98%	124.86%	112.09%	120.92%	100.00%	-
ROE	210.48%	169.35%	86.79%	72.49%	65.61%	72.84%	65.35%	-
YoY %	24.29%	95.13%	19.73%	10.49%	-9.93%	11.46%	-	-
Horiz. %	322.08%	259.14%	132.81%	110.93%	100.40%	111.46%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	733.79	635.25	583.61	542.87	539.63	528.22	509.10	6.27%
YoY %	15.51%	8.85%	7.50%	0.60%	2.16%	3.76%	-	-
Horiz. %	144.13%	124.78%	114.64%	106.63%	106.00%	103.76%	100.00%	-
EPS	96.83	91.45	74.64	68.87	61.68	64.83	52.28	10.81%
YoY %	5.88%	22.52%	8.38%	11.66%	-4.86%	24.01%	-	-
Horiz. %	185.21%	174.92%	142.77%	131.73%	117.98%	124.01%	100.00%	-
DPS	72.80	68.93	13.33	6.67	6.67	6.67	6.67	48.90%
YoY %	5.61%	417.10%	99.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,091.45%	1,033.43%	199.85%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.46	0.54	0.86	0.95	0.94	0.89	0.80	-8.80%
YoY %	-14.81%	-37.21%	-9.47%	1.06%	5.62%	11.25%	-	-
Horiz. %	57.50%	67.50%	107.50%	118.75%	117.50%	111.25%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	733.79	635.25	583.61	542.87	539.63	528.22	509.10	6.27%
YoY %	15.51%	8.85%	7.50%	0.60%	2.16%	3.76%	-	-
Horiz. %	144.13%	124.78%	114.64%	106.63%	106.00%	103.76%	100.00%	-
EPS	96.83	91.45	74.64	68.87	61.68	64.83	52.28	10.81%
YoY %	5.88%	22.52%	8.38%	11.66%	-4.86%	24.01%	-	-
Horiz. %	185.21%	174.92%	142.77%	131.73%	117.98%	124.01%	100.00%	-
DPS	72.80	68.93	13.33	6.67	6.67	6.67	6.67	48.90%
YoY %	5.61%	417.10%	99.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,091.45%	1,033.43%	199.85%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.46	0.54	0.86	0.95	0.94	0.89	0.80	-8.80%
YoY %	-14.81%	-37.21%	-9.47%	1.06%	5.62%	11.25%	-	-
Horiz. %	57.50%	67.50%	107.50%	118.75%	117.50%	111.25%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	26.26	20.00	14.84	14.70	11.96	11.98	12.80	-
P/RPS	3.58	3.15	2.54	2.71	2.22	2.27	2.51	6.09%
YoY %	13.65%	24.02%	-6.27%	22.07%	-2.20%	-9.56%	-	-
Horiz. %	142.63%	125.50%	101.20%	107.97%	88.45%	90.44%	100.00%	-
P/EPS	27.12	21.87	19.88	21.35	19.39	18.48	24.48	1.72%
YoY %	24.01%	10.01%	-6.89%	10.11%	4.92%	-24.51%	-	-
Horiz. %	110.78%	89.34%	81.21%	87.21%	79.21%	75.49%	100.00%	-
EY	3.69	4.57	5.03	4.68	5.16	5.41	4.08	-1.65%
YoY %	-19.26%	-9.15%	7.48%	-9.30%	-4.62%	32.60%	-	-
Horiz. %	90.44%	112.01%	123.28%	114.71%	126.47%	132.60%	100.00%	-
DY	2.77	3.45	0.90	0.45	0.56	0.56	0.52	32.13%
YoY %	-19.71%	283.33%	100.00%	-19.64%	0.00%	7.69%	-	-
Horiz. %	532.69%	663.46%	173.08%	86.54%	107.69%	107.69%	100.00%	-
P/NAPS	57.09	37.04	17.26	15.47	12.72	13.46	16.00	23.60%
YoY %	54.13%	114.60%	11.57%	21.62%	-5.50%	-15.87%	-	-
Horiz. %	356.81%	231.50%	107.88%	96.69%	79.50%	84.12%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	30/11/18	30/11/17	28/11/16	30/11/15	28/11/14	18/11/13	-
Price	27.00	19.72	15.16	14.00	11.44	12.00	12.14	-
P/RPS	3.68	3.10	2.60	2.58	2.12	2.27	2.38	7.53%
YoY %	18.71%	19.23%	0.78%	21.70%	-6.61%	-4.62%	-	-
Horiz. %	154.62%	130.25%	109.24%	108.40%	89.08%	95.38%	100.00%	-
P/EPS	27.89	21.56	20.31	20.33	18.55	18.51	23.22	3.09%
YoY %	29.36%	6.15%	-0.10%	9.60%	0.22%	-20.28%	-	-
Horiz. %	120.11%	92.85%	87.47%	87.55%	79.89%	79.72%	100.00%	-
EY	3.59	4.64	4.92	4.92	5.39	5.40	4.31	-2.99%
YoY %	-22.63%	-5.69%	0.00%	-8.72%	-0.19%	25.29%	-	-
Horiz. %	83.29%	107.66%	114.15%	114.15%	125.06%	125.29%	100.00%	-
DY	2.70	3.50	0.88	0.48	0.58	0.56	0.55	30.35%
YoY %	-22.86%	297.73%	83.33%	-17.24%	3.57%	1.82%	-	-
Horiz. %	490.91%	636.36%	160.00%	87.27%	105.45%	101.82%	100.00%	-
P/NAPS	58.70	36.52	17.63	14.74	12.17	13.48	15.18	25.27%
YoY %	60.73%	107.15%	19.61%	21.12%	-9.72%	-11.20%	-	-
Horiz. %	386.69%	240.58%	116.14%	97.10%	80.17%	88.80%	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

498,543,300

SNS

0.63

+0.13

220,935,300

KNM

0.105

+0.03

172,879,500

HSI-CXG

0.155

-0.04

114,134,300

HSI-HUZ

0.235

+0.035

110,355,900

PERDANA

0.41

+0.05

83,420,400

HSI-CT2

0.05

-0.03

74,405,300

ZANTAT

0.605

+0.10

67,706,400

HSI-CV8

0.09

-0.03

65,133,400

REVENUE

0.23

+0.01

62,450,300

More active Stocks

AJI

16.68

+0.46

171,500

YSPSAH

2.95

+0.35

1,549,200

GREATEC

5.34

+0.33

5,281,700

TENAGA

13.08

+0.30

12,681,100

KLK

21.90

+0.30

1,540,300

PIE

6.04

+0.24

2,510,100

KLUANG

6.24

+0.24

49,800

KEYFIELD

2.34

+0.23

3,681,700

MPI

39.18

+0.22

316,900

HARISON

9.84

+0.20

19,800

More gainer Stocks

NESTLE

128.00

-1.50

42,700

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.40

-0.30

1,224,300

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

MSM

2.80

-0.18

10,790,500

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