[CARLSBG] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,942,257	1,927,848	2,193,880	1,768,223	1,784,380	1,829,556	2,010,544	-2.27%
YoY %	0.75%	-12.13%	24.07%	-0.91%	-2.47%	-9.00%	-	-
Horiz. %	96.60%	95.89%	109.12%	87.95%	88.75%	91.00%	100.00%	-
PBT	363,997	376,642	417,972	294,792	302,418	342,954	352,012	2.25%
YoY %	-3.36%	-9.89%	41.79%	-2.52%	-11.82%	-2.57%	-	-
Horiz. %	103.40%	107.00%	118.74%	83.74%	85.91%	97.43%	100.00%	-
Tax	-75,224	-78,784	-87,692	-62,414	-62,593	-73,314	-77,920	-2.31%
YoY %	4.52%	10.16%	-40.50%	0.29%	14.62%	5.91%	-	-
Horiz. %	96.54%	101.11%	112.54%	80.10%	80.33%	94.09%	100.00%	-
NP	288,773	297,858	330,280	232,378	239,825	269,640	274,092	3.53%
YoY %	-3.05%	-9.82%	42.13%	-3.11%	-11.06%	-1.62%	-	-
Horiz. %	105.36%	108.67%	120.50%	84.78%	87.50%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,602	289,468	323,292	221,165	228,212	256,624	269,556	2.46%
YoY %	-3.41%	-10.46%	46.18%	-3.09%	-11.07%	-4.80%	-	-
Horiz. %	103.73%	107.39%	119.94%	82.05%	84.66%	95.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	20.92%	20.98%	21.17%	20.70%	21.38%	22.14%	-
YoY %	-1.20%	-0.29%	-0.90%	2.27%	-3.18%	-3.43%	-	-
Horiz. %	93.36%	94.49%	94.76%	95.62%	93.50%	96.57%	100.00%	-
Total Cost	1,653,484	1,629,990	1,863,600	1,535,845	1,544,554	1,559,916	1,736,452	-3.20%
YoY %	1.44%	-12.54%	21.34%	-0.56%	-0.98%	-10.17%	-	-
Horiz. %	95.22%	93.87%	107.32%	88.45%	88.95%	89.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,103	162,046	388,299	311,862	262,943	256,828	397,472	-44.29%
YoY %	1.89%	-58.27%	24.51%	18.60%	2.38%	-35.38%	-	-
Horiz. %	41.54%	40.77%	97.69%	78.46%	66.15%	64.62%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	210,762	218,304	244,598	266,000	40,766	61,149	-	-
YoY %	-3.45%	-10.75%	-8.05%	552.50%	-33.33%	0.00%	-	-
Horiz. %	344.67%	357.00%	400.00%	435.00%	66.67%	100.00%	-	-
Div Payout %	75.38%	75.42%	75.66%	120.27%	17.86%	23.83%	-	-
YoY %	-0.05%	-0.32%	-37.09%	573.40%	-25.05%	0.00%	-	-
Horiz. %	316.32%	316.49%	317.50%	504.70%	74.95%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	165,103	162,046	388,299	311,862	262,943	256,828	397,472	-44.29%
YoY %	1.89%	-58.27%	24.51%	18.60%	2.38%	-35.38%	-	-
Horiz. %	41.54%	40.77%	97.69%	78.46%	66.15%	64.62%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	14.87%	15.45%	15.05%	13.14%	13.44%	14.74%	13.63%	-
YoY %	-3.75%	2.66%	14.54%	-2.23%	-8.82%	8.14%	-	-
Horiz. %	109.10%	113.35%	110.42%	96.40%	98.61%	108.14%	100.00%	-
ROE	169.35%	178.63%	83.26%	70.92%	86.79%	99.92%	67.82%	-
YoY %	-5.20%	114.54%	17.40%	-18.29%	-13.14%	47.33%	-	-
Horiz. %	249.71%	263.39%	122.77%	104.57%	127.97%	147.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	635.25	630.54	717.55	578.33	583.61	598.39	657.58	-2.27%
YoY %	0.75%	-12.13%	24.07%	-0.90%	-2.47%	-9.00%	-	-
Horiz. %	96.60%	95.89%	109.12%	87.95%	88.75%	91.00%	100.00%	-
EPS	91.45	94.68	105.72	72.34	74.64	83.94	88.16	2.47%
YoY %	-3.41%	-10.44%	46.14%	-3.08%	-11.08%	-4.79%	-	-
Horiz. %	103.73%	107.40%	119.92%	82.06%	84.66%	95.21%	100.00%	-
DPS	68.93	71.40	80.00	87.00	13.33	20.00	0.00	-
YoY %	-3.46%	-10.75%	-8.05%	552.66%	-33.35%	0.00%	-	-
Horiz. %	344.65%	357.00%	400.00%	435.00%	66.65%	100.00%	-	-
NAPS	0.54	0.53	1.27	1.02	0.86	0.84	1.30	-44.29%
YoY %	1.89%	-58.27%	24.51%	18.60%	2.38%	-35.38%	-	-
Horiz. %	41.54%	40.77%	97.69%	78.46%	66.15%	64.62%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	635.25	630.54	717.55	578.33	583.61	598.39	657.58	-2.27%
YoY %	0.75%	-12.13%	24.07%	-0.90%	-2.47%	-9.00%	-	-
Horiz. %	96.60%	95.89%	109.12%	87.95%	88.75%	91.00%	100.00%	-
EPS	91.45	94.68	105.72	72.34	74.64	83.94	88.16	2.47%
YoY %	-3.41%	-10.44%	46.14%	-3.08%	-11.08%	-4.79%	-	-
Horiz. %	103.73%	107.40%	119.92%	82.06%	84.66%	95.21%	100.00%	-
DPS	68.93	71.40	80.00	87.00	13.33	20.00	0.00	-
YoY %	-3.46%	-10.75%	-8.05%	552.66%	-33.35%	0.00%	-	-
Horiz. %	344.65%	357.00%	400.00%	435.00%	66.65%	100.00%	-	-
NAPS	0.54	0.53	1.27	1.02	0.86	0.84	1.30	-44.29%
YoY %	1.89%	-58.27%	24.51%	18.60%	2.38%	-35.38%	-	-
Horiz. %	41.54%	40.77%	97.69%	78.46%	66.15%	64.62%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	20.00	19.30	18.88	15.30	14.84	15.00	15.00	-
P/RPS	3.15	3.06	2.63	2.65	2.54	2.51	2.28	24.02%
YoY %	2.94%	16.35%	-0.75%	4.33%	1.20%	10.09%	-	-
Horiz. %	138.16%	134.21%	115.35%	116.23%	111.40%	110.09%	100.00%	-
P/EPS	21.87	20.39	17.86	21.15	19.88	17.87	17.01	18.22%
YoY %	7.26%	14.17%	-15.56%	6.39%	11.25%	5.06%	-	-
Horiz. %	128.57%	119.87%	105.00%	124.34%	116.87%	105.06%	100.00%	-
EY	4.57	4.91	5.60	4.73	5.03	5.60	5.88	-15.45%
YoY %	-6.92%	-12.32%	18.39%	-5.96%	-10.18%	-4.76%	-	-
Horiz. %	77.72%	83.50%	95.24%	80.44%	85.54%	95.24%	100.00%	-
DY	3.45	3.70	4.24	5.69	0.90	1.33	0.00	-
YoY %	-6.76%	-12.74%	-25.48%	532.22%	-32.33%	0.00%	-	-
Horiz. %	259.40%	278.20%	318.80%	427.82%	67.67%	100.00%	-	-
P/NAPS	37.04	36.42	14.87	15.00	17.26	17.86	11.54	117.43%
YoY %	1.70%	144.92%	-0.87%	-13.09%	-3.36%	54.77%	-	-
Horiz. %	320.97%	315.60%	128.86%	129.98%	149.57%	154.77%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	16/08/18	17/05/18	14/02/18	30/11/17	17/08/17	17/05/17	-
Price	19.72	19.00	19.62	16.66	15.16	14.70	14.80	-
P/RPS	3.10	3.01	2.73	2.88	2.60	2.46	2.25	23.79%
YoY %	2.99%	10.26%	-5.21%	10.77%	5.69%	9.33%	-	-
Horiz. %	137.78%	133.78%	121.33%	128.00%	115.56%	109.33%	100.00%	-
P/EPS	21.56	20.07	18.56	23.03	20.31	17.51	16.79	18.12%
YoY %	7.42%	8.14%	-19.41%	13.39%	15.99%	4.29%	-	-
Horiz. %	128.41%	119.54%	110.54%	137.16%	120.96%	104.29%	100.00%	-
EY	4.64	4.98	5.39	4.34	4.92	5.71	5.96	-15.35%
YoY %	-6.83%	-7.61%	24.19%	-11.79%	-13.84%	-4.19%	-	-
Horiz. %	77.85%	83.56%	90.44%	72.82%	82.55%	95.81%	100.00%	-
DY	3.50	3.76	4.08	5.22	0.88	1.36	0.00	-
YoY %	-6.91%	-7.84%	-21.84%	493.18%	-35.29%	0.00%	-	-
Horiz. %	257.35%	276.47%	300.00%	383.82%	64.71%	100.00%	-	-
P/NAPS	36.52	35.85	15.45	16.33	17.63	17.50	11.38	117.41%
YoY %	1.87%	132.04%	-5.39%	-7.37%	0.74%	53.78%	-	-
Horiz. %	320.91%	315.03%	135.76%	143.50%	154.92%	153.78%	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