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

Announcement Date
12-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -12.87%
YoY- -33.25%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,293,120 2,342,037 1,703,031 1,886,380 2,208,316 1,886,632 1,772,928 4.37%
PBT 412,755 447,506 216,230 253,746 377,657 340,986 308,043 4.99%
Tax -95,225 -112,326 -44,841 -55,418 -79,031 -71,886 -79,488 3.05%
NP 317,530 335,180 171,389 198,328 298,626 269,100 228,555 5.63%
-
NP to SH 309,343 328,342 167,517 193,233 289,490 259,719 218,227 5.98%
-
Tax Rate 23.07% 25.10% 20.74% 21.84% 20.93% 21.08% 25.80% -
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%
-
Net Worth 217,081 149,816 149,816 140,644 140,644 165,103 262,943 -3.14%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 266,000 333,265 152,874 138,809 314,614 393,497 235,425 2.05%
Div Payout % 85.99% 101.50% 91.26% 71.84% 108.68% 151.51% 107.88% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 217,081 149,816 149,816 140,644 140,644 165,103 262,943 -3.14%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 13.85% 14.31% 10.06% 10.51% 13.52% 14.26% 12.89% -
ROE 142.50% 219.16% 111.81% 137.39% 205.83% 157.31% 82.99% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 750.00 766.00 557.00 616.97 722.27 617.05 579.87 4.37%
EPS 101.18 107.39 54.79 63.20 94.68 84.95 71.37 5.98%
DPS 87.00 109.00 50.00 45.40 102.90 128.70 77.00 2.05%
NAPS 0.71 0.49 0.49 0.46 0.46 0.54 0.86 -3.14%
Adjusted Per Share Value based on latest NOSH - 305,748
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 750.00 766.00 557.00 616.97 722.27 617.05 579.87 4.37%
EPS 101.18 107.39 54.79 63.20 94.68 84.95 71.37 5.98%
DPS 87.00 109.00 50.00 45.40 102.90 128.70 77.00 2.05%
NAPS 0.71 0.49 0.49 0.46 0.46 0.54 0.86 -3.14%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 19.77 20.95 40.88 32.75 27.73 23.54 20.79 -0.83%
EY 5.06 4.77 2.45 3.05 3.61 4.25 4.81 0.84%
DY 4.35 4.84 2.23 2.19 3.92 6.43 5.19 -2.89%
P/NAPS 28.17 45.92 45.71 45.00 57.09 37.04 17.26 8.50%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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%
P/EPS 19.59 21.79 39.50 36.77 28.52 23.21 21.24 -1.33%
EY 5.10 4.59 2.53 2.72 3.51 4.31 4.71 1.33%
DY 4.39 4.66 2.31 1.95 3.81 6.53 5.08 -2.40%
P/NAPS 27.92 47.76 44.16 50.52 58.70 36.52 17.63 7.95%

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

Post a Comment