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

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	2,093,795	1,814,057	1,726,409	1,686,212	1,618,614	1,530,319	1,601,499	4.56%
YoY %	15.42%	5.08%	2.38%	4.18%	5.77%	-4.44%	-	-
Horiz. %	130.74%	113.27%	107.80%	105.29%	101.07%	95.56%	100.00%	-
PBT	370,590	311,282	293,786	298,705	268,006	238,859	244,674	7.16%
YoY %	19.05%	5.96%	-1.65%	11.45%	12.20%	-2.38%	-	-
Horiz. %	151.46%	127.22%	120.07%	122.08%	109.54%	97.62%	100.00%	-
Tax	-77,134	-64,857	-78,638	-63,165	-55,751	-50,041	-52,775	6.52%
YoY %	-18.93%	17.52%	-24.50%	-13.30%	-11.41%	5.18%	-	-
Horiz. %	146.16%	122.89%	149.01%	119.69%	105.64%	94.82%	100.00%	-
NP	293,456	246,425	215,148	235,540	212,255	188,818	191,899	7.33%
YoY %	19.09%	14.54%	-8.66%	10.97%	12.41%	-1.61%	-	-
Horiz. %	152.92%	128.41%	112.12%	122.74%	110.61%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	283,941	234,599	209,427	231,626	206,478	185,725	189,805	6.93%
YoY %	21.03%	12.02%	-9.58%	12.18%	11.17%	-2.15%	-	-
Horiz. %	149.60%	123.60%	110.34%	122.03%	108.78%	97.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.81%	20.84%	26.77%	21.15%	20.80%	20.95%	21.57%	-
YoY %	-0.14%	-22.15%	26.57%	1.68%	-0.72%	-2.87%	-	-
Horiz. %	96.48%	96.62%	124.11%	98.05%	96.43%	97.13%	100.00%	-
Total Cost	1,800,339	1,567,632	1,511,261	1,450,672	1,406,359	1,341,501	1,409,600	4.16%
YoY %	14.84%	3.73%	4.18%	3.15%	4.83%	-4.83%	-	-
Horiz. %	127.72%	111.21%	107.21%	102.91%	99.77%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,196	388,299	397,472	394,414	382,185	336,322	357,725	-7.55%
YoY %	-42.52%	-2.31%	0.78%	3.20%	13.64%	-5.98%	-	-
Horiz. %	62.39%	108.55%	111.11%	110.26%	106.84%	94.02%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	310,334	327,150	220,138	235,436	217,081	186,506	177,486	9.75%
YoY %	-5.14%	48.61%	-6.50%	8.46%	16.39%	5.08%	-	-
Horiz. %	174.85%	184.32%	124.03%	132.65%	122.31%	105.08%	100.00%	-
Div Payout %	109.30%	139.45%	105.11%	101.65%	105.14%	100.42%	93.51%	-
YoY %	-21.62%	32.67%	3.40%	-3.32%	4.70%	7.39%	-	-
Horiz. %	116.89%	149.13%	112.41%	108.70%	112.44%	107.39%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	223,196	388,299	397,472	394,414	382,185	336,322	357,725	-7.55%
YoY %	-42.52%	-2.31%	0.78%	3.20%	13.64%	-5.98%	-	-
Horiz. %	62.39%	108.55%	111.11%	110.26%	106.84%	94.02%	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%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	14.02%	13.58%	12.46%	13.97%	13.11%	12.34%	11.98%	-
YoY %	3.24%	8.99%	-10.81%	6.56%	6.24%	3.01%	-	-
Horiz. %	117.03%	113.36%	104.01%	116.61%	109.43%	103.01%	100.00%	-
ROE	127.22%	60.42%	52.69%	58.73%	54.03%	55.22%	53.06%	-
YoY %	110.56%	14.67%	-10.28%	8.70%	-2.16%	4.07%	-	-
Horiz. %	239.77%	113.87%	99.30%	110.69%	101.83%	104.07%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	684.81	593.32	564.65	551.50	529.39	500.52	523.80	4.56%
YoY %	15.42%	5.08%	2.38%	4.18%	5.77%	-4.44%	-	-
Horiz. %	130.74%	113.27%	107.80%	105.29%	101.07%	95.56%	100.00%	-
EPS	92.87	76.73	68.50	75.76	67.53	60.74	62.08	6.94%
YoY %	21.03%	12.01%	-9.58%	12.19%	11.18%	-2.16%	-	-
Horiz. %	149.60%	123.60%	110.34%	122.04%	108.78%	97.84%	100.00%	-
DPS	101.50	107.00	72.00	77.00	71.00	61.00	58.05	9.75%
YoY %	-5.14%	48.61%	-6.49%	8.45%	16.39%	5.08%	-	-
Horiz. %	174.85%	184.32%	124.03%	132.64%	122.31%	105.08%	100.00%	-
NAPS	0.73	1.27	1.30	1.29	1.25	1.10	1.17	-7.55%
YoY %	-42.52%	-2.31%	0.78%	3.20%	13.64%	-5.98%	-	-
Horiz. %	62.39%	108.55%	111.11%	110.26%	106.84%	94.02%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	684.83	593.34	564.67	551.52	529.41	500.53	523.81	4.56%
YoY %	15.42%	5.08%	2.38%	4.18%	5.77%	-4.44%	-	-
Horiz. %	130.74%	113.27%	107.80%	105.29%	101.07%	95.56%	100.00%	-
EPS	92.87	76.73	68.50	75.76	67.53	60.75	62.08	6.94%
YoY %	21.03%	12.01%	-9.58%	12.19%	11.16%	-2.14%	-	-
Horiz. %	149.60%	123.60%	110.34%	122.04%	108.78%	97.86%	100.00%	-
DPS	101.50	107.00	72.00	77.01	71.00	61.00	58.05	9.75%
YoY %	-5.14%	48.61%	-6.51%	8.46%	16.39%	5.08%	-	-
Horiz. %	174.85%	184.32%	124.03%	132.66%	122.31%	105.08%	100.00%	-
NAPS	0.73	1.27	1.30	1.29	1.25	1.10	1.17	-7.55%
YoY %	-42.52%	-2.31%	0.78%	3.20%	13.64%	-5.98%	-	-
Horiz. %	62.39%	108.55%	111.11%	110.26%	106.84%	94.02%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	26.74	18.88	15.00	13.98	13.58	13.02	13.80	-
P/RPS	3.90	3.18	2.66	2.53	2.57	2.60	2.63	6.78%
YoY %	22.64%	19.55%	5.14%	-1.56%	-1.15%	-1.14%	-	-
Horiz. %	148.29%	120.91%	101.14%	96.20%	97.72%	98.86%	100.00%	-
P/EPS	28.79	24.61	21.90	18.45	20.11	21.43	22.23	4.40%
YoY %	16.98%	12.37%	18.70%	-8.25%	-6.16%	-3.60%	-	-
Horiz. %	129.51%	110.71%	98.52%	83.00%	90.46%	96.40%	100.00%	-
EY	3.47	4.06	4.57	5.42	4.97	4.67	4.50	-4.23%
YoY %	-14.53%	-11.16%	-15.68%	9.05%	6.42%	3.78%	-	-
Horiz. %	77.11%	90.22%	101.56%	120.44%	110.44%	103.78%	100.00%	-
DY	3.80	5.67	4.80	5.51	5.23	4.69	4.21	-1.69%
YoY %	-32.98%	18.13%	-12.89%	5.35%	11.51%	11.40%	-	-
Horiz. %	90.26%	134.68%	114.01%	130.88%	124.23%	111.40%	100.00%	-
P/NAPS	36.63	14.87	11.54	10.84	10.86	11.84	11.79	20.78%
YoY %	146.33%	28.86%	6.46%	-0.18%	-8.28%	0.42%	-	-
Horiz. %	310.69%	126.12%	97.88%	91.94%	92.11%	100.42%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	16/05/19	17/05/18	17/05/17	17/05/16	25/05/15	27/05/14	29/05/13	-
Price	24.24	19.62	14.80	12.84	12.76	12.10	16.08	-
P/RPS	3.54	3.31	2.62	2.33	2.41	2.42	3.07	2.40%
YoY %	6.95%	26.34%	12.45%	-3.32%	-0.41%	-21.17%	-	-
Horiz. %	115.31%	107.82%	85.34%	75.90%	78.50%	78.83%	100.00%	-
P/EPS	26.10	25.57	21.61	16.95	18.89	19.92	25.90	0.12%
YoY %	2.07%	18.32%	27.49%	-10.27%	-5.17%	-23.09%	-	-
Horiz. %	100.77%	98.73%	83.44%	65.44%	72.93%	76.91%	100.00%	-
EY	3.83	3.91	4.63	5.90	5.29	5.02	3.86	-0.12%
YoY %	-2.05%	-15.55%	-21.53%	11.53%	5.38%	30.05%	-	-
Horiz. %	99.22%	101.30%	119.95%	152.85%	137.05%	130.05%	100.00%	-
DY	4.19	5.45	4.86	6.00	5.56	5.04	3.61	2.51%
YoY %	-23.12%	12.14%	-19.00%	7.91%	10.32%	39.61%	-	-
Horiz. %	116.07%	150.97%	134.63%	166.20%	154.02%	139.61%	100.00%	-
P/NAPS	33.21	15.45	11.38	9.95	10.21	11.00	13.74	15.83%
YoY %	114.95%	35.76%	14.37%	-2.55%	-7.18%	-19.94%	-	-
Horiz. %	241.70%	112.45%	82.82%	72.42%	74.31%	80.06%	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