[CARLSBG] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	1,942,257	1,784,380	1,659,801	1,649,916	1,615,029	1,556,548	1,664,381	2.60%
YoY %	8.85%	7.51%	0.60%	2.16%	3.76%	-6.48%	-	-
Horiz. %	116.70%	107.21%	99.72%	99.13%	97.03%	93.52%	100.00%	-
PBT	363,997	302,418	270,152	250,510	262,753	213,008	261,981	5.63%
YoY %	20.36%	11.94%	7.84%	-4.66%	23.35%	-18.69%	-	-
Horiz. %	138.94%	115.44%	103.12%	95.62%	100.29%	81.31%	100.00%	-
Tax	-75,224	-62,593	-54,180	-57,798	-59,208	-50,772	-57,993	4.42%
YoY %	-20.18%	-15.53%	6.26%	2.38%	-16.62%	12.45%	-	-
Horiz. %	129.71%	107.93%	93.43%	99.66%	102.10%	87.55%	100.00%	-
NP	288,773	239,825	215,972	192,712	203,545	162,236	203,988	5.96%
YoY %	20.41%	11.04%	12.07%	-5.32%	25.46%	-20.47%	-	-
Horiz. %	141.56%	117.57%	105.87%	94.47%	99.78%	79.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	279,602	228,212	210,546	188,572	198,202	159,845	201,550	5.60%
YoY %	22.52%	8.39%	11.65%	-4.86%	24.00%	-20.69%	-	-
Horiz. %	138.73%	113.23%	104.46%	93.56%	98.34%	79.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	20.70%	20.06%	23.07%	22.53%	23.84%	22.14%	-
YoY %	-0.14%	3.19%	-13.05%	2.40%	-5.49%	7.68%	-	-
Horiz. %	93.36%	93.50%	90.61%	104.20%	101.76%	107.68%	100.00%	-
Total Cost	1,653,484	1,544,554	1,443,829	1,457,204	1,411,484	1,394,312	1,460,393	2.09%
YoY %	7.05%	6.98%	-0.92%	3.24%	1.23%	-4.52%	-	-
Horiz. %	113.22%	105.76%	98.87%	99.78%	96.65%	95.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,103	262,943	290,460	287,403	272,115	244,598	281,288	-8.49%
YoY %	-37.21%	-9.47%	1.06%	5.62%	11.25%	-13.04%	-	-
Horiz. %	58.70%	93.48%	103.26%	102.17%	96.74%	86.96%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	210,762	40,766	20,383	20,383	20,383	20,383	20,383	47.57%
YoY %	417.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,034.01%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	75.38%	17.86%	9.68%	10.81%	10.28%	12.75%	10.11%	-
YoY %	322.06%	84.50%	-10.45%	5.16%	-19.37%	26.11%	-	-
Horiz. %	745.60%	176.66%	95.75%	106.92%	101.68%	126.11%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	165,103	262,943	290,460	287,403	272,115	244,598	281,288	-8.49%
YoY %	-37.21%	-9.47%	1.06%	5.62%	11.25%	-13.04%	-	-
Horiz. %	58.70%	93.48%	103.26%	102.17%	96.74%	86.96%	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	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	14.87%	13.44%	13.01%	11.68%	12.60%	10.42%	12.26%	-
YoY %	10.64%	3.31%	11.39%	-7.30%	20.92%	-15.01%	-	-
Horiz. %	121.29%	109.62%	106.12%	95.27%	102.77%	84.99%	100.00%	-
ROE	169.35%	86.79%	72.49%	65.61%	72.84%	65.35%	71.65%	-
YoY %	95.13%	19.73%	10.49%	-9.93%	11.46%	-8.79%	-	-
Horiz. %	236.36%	121.13%	101.17%	91.57%	101.66%	91.21%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	635.25	583.61	542.87	539.63	528.22	509.10	544.36	2.60%
YoY %	8.85%	7.50%	0.60%	2.16%	3.76%	-6.48%	-	-
Horiz. %	116.70%	107.21%	99.73%	99.13%	97.04%	93.52%	100.00%	-
EPS	91.45	74.64	68.87	61.68	64.83	52.28	65.92	5.60%
YoY %	22.52%	8.38%	11.66%	-4.86%	24.01%	-20.69%	-	-
Horiz. %	138.73%	113.23%	104.48%	93.57%	98.35%	79.31%	100.00%	-
DPS	68.93	13.33	6.67	6.67	6.67	6.67	6.67	47.56%
YoY %	417.10%	99.85%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,033.43%	199.85%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.54	0.86	0.95	0.94	0.89	0.80	0.92	-8.49%
YoY %	-37.21%	-9.47%	1.06%	5.62%	11.25%	-13.04%	-	-
Horiz. %	58.70%	93.48%	103.26%	102.17%	96.74%	86.96%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 305,748
RPS	635.25	583.61	542.87	539.63	528.22	509.10	544.36	2.60%
YoY %	8.85%	7.50%	0.60%	2.16%	3.76%	-6.48%	-	-
Horiz. %	116.70%	107.21%	99.73%	99.13%	97.04%	93.52%	100.00%	-
EPS	91.45	74.64	68.87	61.68	64.83	52.28	65.92	5.60%
YoY %	22.52%	8.38%	11.66%	-4.86%	24.01%	-20.69%	-	-
Horiz. %	138.73%	113.23%	104.48%	93.57%	98.35%	79.31%	100.00%	-
DPS	68.93	13.33	6.67	6.67	6.67	6.67	6.67	47.56%
YoY %	417.10%	99.85%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1,033.43%	199.85%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.54	0.86	0.95	0.94	0.89	0.80	0.92	-8.49%
YoY %	-37.21%	-9.47%	1.06%	5.62%	11.25%	-13.04%	-	-
Horiz. %	58.70%	93.48%	103.26%	102.17%	96.74%	86.96%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	20.00	14.84	14.70	11.96	11.98	12.80	11.50	-
P/RPS	3.15	2.54	2.71	2.22	2.27	2.51	2.11	6.90%
YoY %	24.02%	-6.27%	22.07%	-2.20%	-9.56%	18.96%	-	-
Horiz. %	149.29%	120.38%	128.44%	105.21%	107.58%	118.96%	100.00%	-
P/EPS	21.87	19.88	21.35	19.39	18.48	24.48	17.45	3.83%
YoY %	10.01%	-6.89%	10.11%	4.92%	-24.51%	40.29%	-	-
Horiz. %	125.33%	113.93%	122.35%	111.12%	105.90%	140.29%	100.00%	-
EY	4.57	5.03	4.68	5.16	5.41	4.08	5.73	-3.69%
YoY %	-9.15%	7.48%	-9.30%	-4.62%	32.60%	-28.80%	-	-
Horiz. %	79.76%	87.78%	81.68%	90.05%	94.42%	71.20%	100.00%	-
DY	3.45	0.90	0.45	0.56	0.56	0.52	0.58	34.58%
YoY %	283.33%	100.00%	-19.64%	0.00%	7.69%	-10.34%	-	-
Horiz. %	594.83%	155.17%	77.59%	96.55%	96.55%	89.66%	100.00%	-
P/NAPS	37.04	17.26	15.47	12.72	13.46	16.00	12.50	19.83%
YoY %	114.60%	11.57%	21.62%	-5.50%	-15.87%	28.00%	-	-
Horiz. %	296.32%	138.08%	123.76%	101.76%	107.68%	128.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	30/11/17	28/11/16	30/11/15	28/11/14	18/11/13	29/11/12	-
Price	19.72	15.16	14.00	11.44	12.00	12.14	12.30	-
P/RPS	3.10	2.60	2.58	2.12	2.27	2.38	2.26	5.40%
YoY %	19.23%	0.78%	21.70%	-6.61%	-4.62%	5.31%	-	-
Horiz. %	137.17%	115.04%	114.16%	93.81%	100.44%	105.31%	100.00%	-
P/EPS	21.56	20.31	20.33	18.55	18.51	23.22	18.66	2.43%
YoY %	6.15%	-0.10%	9.60%	0.22%	-20.28%	24.44%	-	-
Horiz. %	115.54%	108.84%	108.95%	99.41%	99.20%	124.44%	100.00%	-
EY	4.64	4.92	4.92	5.39	5.40	4.31	5.36	-2.37%
YoY %	-5.69%	0.00%	-8.72%	-0.19%	25.29%	-19.59%	-	-
Horiz. %	86.57%	91.79%	91.79%	100.56%	100.75%	80.41%	100.00%	-
DY	3.50	0.88	0.48	0.58	0.56	0.55	0.54	36.52%
YoY %	297.73%	83.33%	-17.24%	3.57%	1.82%	1.85%	-	-
Horiz. %	648.15%	162.96%	88.89%	107.41%	103.70%	101.85%	100.00%	-
P/NAPS	36.52	17.63	14.74	12.17	13.48	15.18	13.37	18.22%
YoY %	107.15%	19.61%	21.12%	-9.72%	-11.20%	13.54%	-	-
Horiz. %	273.15%	131.86%	110.25%	91.02%	100.82%	113.54%	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