Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2018-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -27.54%    YoY -     537.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 608,972 443,005 366,701 360,684 336,348 136,790 119,813 195.32%
  QoQ % 37.46% 20.81% 1.67% 7.24% 145.89% 14.17% -
  Horiz. % 508.27% 369.75% 306.06% 301.04% 280.73% 114.17% 100.00%
PBT 56,504 31,093 26,413 33,940 46,572 -24,359 -11,309 -
  QoQ % 81.73% 17.72% -22.18% -27.12% 291.19% -115.39% -
  Horiz. % -499.62% -274.93% -233.55% -300.11% -411.80% 215.39% 100.00%
Tax -6,552 -2,521 -1,356 -454 -456 -761 -858 287.11%
  QoQ % -159.90% -85.91% -198.68% 0.44% 40.08% 11.37% -
  Horiz. % 763.04% 293.59% 157.92% 52.87% 53.11% 88.63% 100.00%
NP 49,952 28,572 25,057 33,486 46,116 -25,120 -12,168 -
  QoQ % 74.83% 14.03% -25.17% -27.39% 283.58% -106.44% -
  Horiz. % -410.52% -234.81% -205.93% -275.20% -378.99% 206.44% 100.00%
NP to SH 48,432 28,816 25,480 33,958 46,864 -25,087 -12,193 -
  QoQ % 68.07% 13.09% -24.97% -27.54% 286.81% -105.74% -
  Horiz. % -397.20% -236.33% -208.97% -278.50% -384.34% 205.74% 100.00%
Tax Rate 11.60 % 8.11 % 5.13 % 1.34 % 0.98 % - % - % -
  QoQ % 43.03% 58.09% 282.84% 36.73% 0.00% 0.00% -
  Horiz. % 1,183.67% 827.55% 523.47% 136.73% 100.00% - -
Total Cost 559,020 414,433 341,644 327,198 290,232 161,910 131,981 161.55%
  QoQ % 34.89% 21.31% 4.42% 12.74% 79.26% 22.68% -
  Horiz. % 423.56% 314.01% 258.86% 247.91% 219.90% 122.68% 100.00%
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 7,016 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 24.35 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 165,632 158,218 151,763 149,611 145,168 133,731 149,681 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 233,878 -
  QoQ % 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%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.20 % 6.45 % 6.83 % 9.28 % 13.71 % -18.36 % -10.16 % -
  QoQ % 27.13% -5.56% -26.40% -32.31% 174.67% -80.71% -
  Horiz. % -80.71% -63.48% -67.22% -91.34% -134.94% 180.71% 100.00%
ROE 29.24 % 18.21 % 16.79 % 22.70 % 32.28 % -18.76 % -8.15 % -
  QoQ % 60.57% 8.46% -26.04% -29.68% 272.07% -130.18% -
  Horiz. % -358.77% -223.44% -206.01% -278.53% -396.07% 230.18% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 260.38 189.42 156.79 154.22 143.81 58.49 51.23 195.32%
  QoQ % 37.46% 20.81% 1.67% 7.24% 145.87% 14.17% -
  Horiz. % 508.26% 369.74% 306.05% 301.03% 280.71% 114.17% 100.00%
EPS 20.72 12.32 10.89 14.52 20.04 -10.73 -5.21 -
  QoQ % 68.18% 13.13% -25.00% -27.54% 286.77% -105.95% -
  Horiz. % -397.70% -236.47% -209.02% -278.69% -384.64% 205.95% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 260.38 189.42 156.79 154.22 143.81 58.49 51.23 195.32%
  QoQ % 37.46% 20.81% 1.67% 7.24% 145.87% 14.17% -
  Horiz. % 508.26% 369.74% 306.05% 301.03% 280.71% 114.17% 100.00%
EPS 20.72 12.32 10.89 14.52 20.04 -10.73 -5.21 -
  QoQ % 68.18% 13.13% -25.00% -27.54% 286.77% -105.95% -
  Horiz. % -397.70% -236.47% -209.02% -278.69% -384.64% 205.95% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 0.6400 6.98%
  QoQ % 4.69% 4.25% 1.44% 3.06% 8.55% -10.66% -
  Horiz. % 110.66% 105.70% 101.39% 99.95% 96.98% 89.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.0500 0.8850 0.8300 0.4050 0.2550 0.2700 0.3150 -
P/RPS 0.40 0.47 0.53 0.26 0.18 0.46 0.61 -24.50%
  QoQ % -14.89% -11.32% 103.85% 44.44% -60.87% -24.59% -
  Horiz. % 65.57% 77.05% 86.89% 42.62% 29.51% 75.41% 100.00%
P/EPS 5.07 7.18 7.62 2.79 1.27 -2.52 -6.04 -
  QoQ % -29.39% -5.77% 173.12% 119.69% 150.40% 58.28% -
  Horiz. % -83.94% -118.87% -126.16% -46.19% -21.03% 41.72% 100.00%
EY 19.72 13.92 13.13 35.85 78.58 -39.73 -16.55 -
  QoQ % 41.67% 6.02% -63.38% -54.38% 297.79% -140.06% -
  Horiz. % -119.15% -84.11% -79.34% -216.62% -474.80% 240.06% 100.00%
DY 0.00 3.39 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.48 1.31 1.28 0.63 0.41 0.47 0.49 108.81%
  QoQ % 12.98% 2.34% 103.17% 53.66% -12.77% -4.08% -
  Horiz. % 302.04% 267.35% 261.22% 128.57% 83.67% 95.92% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 - -
Price 1.2700 0.9350 0.6800 0.8450 0.2950 0.2750 0.2900 -
P/RPS 0.49 0.49 0.43 0.55 0.21 0.47 0.57 -9.58%
  QoQ % 0.00% 13.95% -21.82% 161.90% -55.32% -17.54% -
  Horiz. % 85.96% 85.96% 75.44% 96.49% 36.84% 82.46% 100.00%
P/EPS 6.13 7.59 6.24 5.82 1.47 -2.56 -5.56 -
  QoQ % -19.24% 21.63% 7.22% 295.92% 157.42% 53.96% -
  Horiz. % -110.25% -136.51% -112.23% -104.68% -26.44% 46.04% 100.00%
EY 16.31 13.18 16.02 17.18 67.92 -39.01 -17.98 -
  QoQ % 23.75% -17.73% -6.75% -74.71% 274.11% -116.96% -
  Horiz. % -90.71% -73.30% -89.10% -95.55% -377.75% 216.96% 100.00%
DY 0.00 3.21 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.79 1.38 1.05 1.32 0.48 0.48 0.45 150.84%
  QoQ % 29.71% 31.43% -20.45% 175.00% 0.00% 6.67% -
  Horiz. % 397.78% 306.67% 233.33% 293.33% 106.67% 106.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS