[CARLSBG] YoY TTM Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	2,293,120	2,342,037	1,703,031	1,886,380	2,208,316	1,886,632	1,772,928	4.37%
YoY %	-2.09%	37.52%	-9.72%	-14.58%	17.05%	6.41%	-	-
Horiz. %	129.34%	132.10%	96.06%	106.40%	124.56%	106.41%	100.00%	-
PBT	412,755	447,506	216,230	253,746	377,657	340,986	308,043	4.99%
YoY %	-7.77%	106.96%	-14.78%	-32.81%	10.75%	10.69%	-	-
Horiz. %	133.99%	145.27%	70.19%	82.37%	122.60%	110.69%	100.00%	-
Tax	-95,225	-112,326	-44,841	-55,418	-79,031	-71,886	-79,488	3.05%
YoY %	15.22%	-150.50%	19.09%	29.88%	-9.94%	9.56%	-	-
Horiz. %	119.80%	141.31%	56.41%	69.72%	99.43%	90.44%	100.00%	-
NP	317,530	335,180	171,389	198,328	298,626	269,100	228,555	5.63%
YoY %	-5.27%	95.57%	-13.58%	-33.59%	10.97%	17.74%	-	-
Horiz. %	138.93%	146.65%	74.99%	86.77%	130.66%	117.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	309,343	328,342	167,517	193,233	289,490	259,719	218,227	5.98%
YoY %	-5.79%	96.01%	-13.31%	-33.25%	11.46%	19.01%	-	-
Horiz. %	141.75%	150.46%	76.76%	88.55%	132.66%	119.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.07%	25.10%	20.74%	21.84%	20.93%	21.08%	25.80%	-
YoY %	-8.09%	21.02%	-5.04%	4.35%	-0.71%	-18.29%	-	-
Horiz. %	89.42%	97.29%	80.39%	84.65%	81.12%	81.71%	100.00%	-
Total Cost	1,975,590	2,006,857	1,531,642	1,688,052	1,909,690	1,617,532	1,544,373	4.18%
YoY %	-1.56%	31.03%	-9.27%	-11.61%	18.06%	4.74%	-	-
Horiz. %	127.92%	129.95%	99.18%	109.30%	123.65%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,081	149,816	149,816	140,644	140,644	165,103	262,943	-3.14%
YoY %	44.90%	0.00%	6.52%	0.00%	-14.81%	-37.21%	-	-
Horiz. %	82.56%	56.98%	56.98%	53.49%	53.49%	62.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	266,000	333,265	152,874	138,809	314,614	393,497	235,425	2.05%
YoY %	-20.18%	118.00%	10.13%	-55.88%	-20.05%	67.14%	-	-
Horiz. %	112.99%	141.56%	64.94%	58.96%	133.64%	167.14%	100.00%	-
Div Payout %	85.99%	101.50%	91.26%	71.84%	108.68%	151.51%	107.88%	-
YoY %	-15.28%	11.22%	27.03%	-33.90%	-28.27%	40.44%	-	-
Horiz. %	79.71%	94.09%	84.59%	66.59%	100.74%	140.44%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	217,081	149,816	149,816	140,644	140,644	165,103	262,943	-3.14%
YoY %	44.90%	0.00%	6.52%	0.00%	-14.81%	-37.21%	-	-
Horiz. %	82.56%	56.98%	56.98%	53.49%	53.49%	62.79%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	13.85%	14.31%	10.06%	10.51%	13.52%	14.26%	12.89%	-
YoY %	-3.21%	42.25%	-4.28%	-22.26%	-5.19%	10.63%	-	-
Horiz. %	107.45%	111.02%	78.04%	81.54%	104.89%	110.63%	100.00%	-
ROE	142.50%	219.16%	111.81%	137.39%	205.83%	157.31%	82.99%	-
YoY %	-34.98%	96.01%	-18.62%	-33.25%	30.84%	89.55%	-	-
Horiz. %	171.71%	264.08%	134.73%	165.55%	248.02%	189.55%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	750.00	766.00	557.00	616.97	722.27	617.05	579.87	4.37%
YoY %	-2.09%	37.52%	-9.72%	-14.58%	17.05%	6.41%	-	-
Horiz. %	129.34%	132.10%	96.06%	106.40%	124.56%	106.41%	100.00%	-
EPS	101.18	107.39	54.79	63.20	94.68	84.95	71.37	5.98%
YoY %	-5.78%	96.00%	-13.31%	-33.25%	11.45%	19.03%	-	-
Horiz. %	141.77%	150.47%	76.77%	88.55%	132.66%	119.03%	100.00%	-
DPS	87.00	109.00	50.00	45.40	102.90	128.70	77.00	2.05%
YoY %	-20.18%	118.00%	10.13%	-55.88%	-20.05%	67.14%	-	-
Horiz. %	112.99%	141.56%	64.94%	58.96%	133.64%	167.14%	100.00%	-
NAPS	0.71	0.49	0.49	0.46	0.46	0.54	0.86	-3.14%
YoY %	44.90%	0.00%	6.52%	0.00%	-14.81%	-37.21%	-	-
Horiz. %	82.56%	56.98%	56.98%	53.49%	53.49%	62.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	750.03	766.03	557.02	616.99	722.29	617.08	579.89	4.37%
YoY %	-2.09%	37.52%	-9.72%	-14.58%	17.05%	6.41%	-	-
Horiz. %	129.34%	132.10%	96.06%	106.40%	124.56%	106.41%	100.00%	-
EPS	101.18	107.39	54.79	63.20	94.69	84.95	71.38	5.98%
YoY %	-5.78%	96.00%	-13.31%	-33.26%	11.47%	19.01%	-	-
Horiz. %	141.75%	150.45%	76.76%	88.54%	132.66%	119.01%	100.00%	-
DPS	87.00	109.00	50.00	45.40	102.90	128.70	77.00	2.05%
YoY %	-20.18%	118.00%	10.13%	-55.88%	-20.05%	67.14%	-	-
Horiz. %	112.99%	141.56%	64.94%	58.96%	133.64%	167.14%	100.00%	-
NAPS	0.71	0.49	0.49	0.46	0.46	0.54	0.86	-3.14%
YoY %	44.90%	0.00%	6.52%	0.00%	-14.81%	-37.21%	-	-
Horiz. %	82.56%	56.98%	56.98%	53.49%	53.49%	62.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	20.00	22.50	22.40	20.70	26.26	20.00	14.84	-
P/RPS	2.67	2.94	4.02	3.36	3.64	3.24	2.56	0.70%
YoY %	-9.18%	-26.87%	19.64%	-7.69%	12.35%	26.56%	-	-
Horiz. %	104.30%	114.84%	157.03%	131.25%	142.19%	126.56%	100.00%	-
P/EPS	19.77	20.95	40.88	32.75	27.73	23.54	20.79	-0.83%
YoY %	-5.63%	-48.75%	24.82%	18.10%	17.80%	13.23%	-	-
Horiz. %	95.09%	100.77%	196.63%	157.53%	133.38%	113.23%	100.00%	-
EY	5.06	4.77	2.45	3.05	3.61	4.25	4.81	0.84%
YoY %	6.08%	94.69%	-19.67%	-15.51%	-15.06%	-11.64%	-	-
Horiz. %	105.20%	99.17%	50.94%	63.41%	75.05%	88.36%	100.00%	-
DY	4.35	4.84	2.23	2.19	3.92	6.43	5.19	-2.89%
YoY %	-10.12%	117.04%	1.83%	-44.13%	-39.04%	23.89%	-	-
Horiz. %	83.82%	93.26%	42.97%	42.20%	75.53%	123.89%	100.00%	-
P/NAPS	28.17	45.92	45.71	45.00	57.09	37.04	17.26	8.50%
YoY %	-38.65%	0.46%	1.58%	-21.18%	54.13%	114.60%	-	-
Horiz. %	163.21%	266.05%	264.83%	260.72%	330.76%	214.60%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	01/11/23	11/11/22	12/11/21	12/11/20	26/11/19	30/11/18	30/11/17	-
Price	19.82	23.40	21.64	23.24	27.00	19.72	15.16	-
P/RPS	2.64	3.05	3.89	3.77	3.74	3.20	2.61	0.19%
YoY %	-13.44%	-21.59%	3.18%	0.80%	16.87%	22.61%	-	-
Horiz. %	101.15%	116.86%	149.04%	144.44%	143.30%	122.61%	100.00%	-
P/EPS	19.59	21.79	39.50	36.77	28.52	23.21	21.24	-1.33%
YoY %	-10.10%	-44.84%	7.42%	28.93%	22.88%	9.27%	-	-
Horiz. %	92.23%	102.59%	185.97%	173.12%	134.27%	109.27%	100.00%	-
EY	5.10	4.59	2.53	2.72	3.51	4.31	4.71	1.33%
YoY %	11.11%	81.42%	-6.99%	-22.51%	-18.56%	-8.49%	-	-
Horiz. %	108.28%	97.45%	53.72%	57.75%	74.52%	91.51%	100.00%	-
DY	4.39	4.66	2.31	1.95	3.81	6.53	5.08	-2.40%
YoY %	-5.79%	101.73%	18.46%	-48.82%	-41.65%	28.54%	-	-
Horiz. %	86.42%	91.73%	45.47%	38.39%	75.00%	128.54%	100.00%	-
P/NAPS	27.92	47.76	44.16	50.52	58.70	36.52	17.63	7.95%
YoY %	-41.54%	8.15%	-12.59%	-13.94%	60.73%	107.15%	-	-
Horiz. %	158.37%	270.90%	250.48%	286.56%	332.96%	207.15%	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