[CARLSBG] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -22.06%
YoY- 23.91%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,466,488 2,333,862 2,456,156 1,762,404 1,754,290 2,280,890 1,927,848 4.18%
PBT 465,648 451,542 493,672 269,004 216,354 398,436 376,642 3.59%
Tax -127,712 -98,028 -126,108 -58,622 -47,198 -85,078 -78,784 8.37%
NP 337,936 353,514 367,564 210,382 169,156 313,358 297,858 2.12%
-
NP to SH 334,662 346,556 361,068 207,186 167,204 305,716 289,468 2.44%
-
Tax Rate 27.43% 21.71% 25.54% 21.79% 21.82% 21.35% 20.92% -
Total Cost 2,128,552 1,980,348 2,088,592 1,552,022 1,585,134 1,967,532 1,629,990 4.54%
-
Net Worth 247,655 207,908 140,644 149,816 189,563 125,356 162,046 7.31%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 256,828 262,943 269,058 61,149 - 229,922 218,304 2.74%
Div Payout % 76.74% 75.87% 74.52% 29.51% - 75.21% 75.42% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 247,655 207,908 140,644 149,816 189,563 125,356 162,046 7.31%
NOSH 305,748 305,748 305,748 305,748 305,748 305,748 305,748 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.70% 15.15% 14.97% 11.94% 9.64% 13.74% 15.45% -
ROE 135.13% 166.69% 256.72% 138.29% 88.20% 243.88% 178.63% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 806.71 763.33 803.33 576.42 573.77 746.00 630.54 4.18%
EPS 109.46 113.34 118.10 67.76 54.68 99.98 94.68 2.44%
DPS 84.00 86.00 88.00 20.00 0.00 75.20 71.40 2.74%
NAPS 0.81 0.68 0.46 0.49 0.62 0.41 0.53 7.31%
Adjusted Per Share Value based on latest NOSH - 305,748
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 806.71 763.33 803.33 576.42 573.77 746.00 630.54 4.18%
EPS 109.46 113.34 118.10 67.76 54.68 99.98 94.68 2.44%
DPS 84.00 86.00 88.00 20.00 0.00 75.20 71.40 2.74%
NAPS 0.81 0.68 0.46 0.49 0.62 0.41 0.53 7.31%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 18.70 20.36 22.48 22.20 24.78 25.66 19.30 -
P/RPS 2.32 2.67 2.80 3.85 4.32 3.44 3.06 -4.50%
P/EPS 17.08 17.96 19.04 32.76 45.31 25.66 20.39 -2.90%
EY 5.85 5.57 5.25 3.05 2.21 3.90 4.91 2.95%
DY 4.49 4.22 3.91 0.90 0.00 2.93 3.70 3.27%
P/NAPS 23.09 29.94 48.87 45.31 39.97 62.59 36.42 -7.30%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 15/08/23 19/08/22 20/08/21 14/08/20 15/08/19 16/08/18 -
Price 18.70 20.68 24.22 21.90 23.20 24.04 19.00 -
P/RPS 2.32 2.71 3.01 3.80 4.04 3.22 3.01 -4.24%
P/EPS 17.08 18.24 20.51 32.32 42.42 24.04 20.07 -2.65%
EY 5.85 5.48 4.88 3.09 2.36 4.16 4.98 2.71%
DY 4.49 4.16 3.63 0.91 0.00 3.13 3.76 2.99%
P/NAPS 23.09 30.41 52.65 44.69 37.42 58.63 35.85 -7.06%

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