Highlights

[CARIMIN] QoQ Annualized Quarter Result on 2019-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -24.97%    YoY -     308.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 518,744 608,972 443,005 366,701 360,684 336,348 136,790 142.59%
  QoQ % -14.82% 37.46% 20.81% 1.67% 7.24% 145.89% -
  Horiz. % 379.23% 445.19% 323.86% 268.08% 263.68% 245.89% 100.00%
PBT 44,032 56,504 31,093 26,413 33,940 46,572 -24,359 -
  QoQ % -22.07% 81.73% 17.72% -22.18% -27.12% 291.19% -
  Horiz. % -180.76% -231.96% -127.64% -108.43% -139.33% -191.19% 100.00%
Tax -5,382 -6,552 -2,521 -1,356 -454 -456 -761 267.13%
  QoQ % 17.86% -159.90% -85.91% -198.68% 0.44% 40.08% -
  Horiz. % 707.23% 860.97% 331.27% 178.19% 59.66% 59.92% 100.00%
NP 38,650 49,952 28,572 25,057 33,486 46,116 -25,120 -
  QoQ % -22.63% 74.83% 14.03% -25.17% -27.39% 283.58% -
  Horiz. % -153.86% -198.85% -113.74% -99.75% -133.30% -183.58% 100.00%
NP to SH 40,318 48,432 28,816 25,480 33,958 46,864 -25,087 -
  QoQ % -16.75% 68.07% 13.09% -24.97% -27.54% 286.81% -
  Horiz. % -160.71% -193.06% -114.86% -101.57% -135.36% -186.81% 100.00%
Tax Rate 12.22 % 11.60 % 8.11 % 5.13 % 1.34 % 0.98 % - % -
  QoQ % 5.34% 43.03% 58.09% 282.84% 36.73% 0.00% -
  Horiz. % 1,246.94% 1,183.67% 827.55% 523.47% 136.73% 100.00% -
Total Cost 480,094 559,020 414,433 341,644 327,198 290,232 161,910 105.99%
  QoQ % -14.12% 34.89% 21.31% 4.42% 12.74% 79.26% -
  Horiz. % 296.52% 345.27% 255.97% 211.01% 202.09% 179.26% 100.00%
Net Worth 173,654 165,632 158,218 151,763 149,611 145,168 133,731 18.97%
  QoQ % 4.84% 4.69% 4.25% 1.44% 3.06% 8.55% -
  Horiz. % 129.85% 123.85% 118.31% 113.48% 111.87% 108.55% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,613 - 7,016 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 100.00% - - - -
Div Payout % 13.92 % - % 24.35 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.17% 0.00% 100.00% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 173,654 165,632 158,218 151,763 149,611 145,168 133,731 18.97%
  QoQ % 4.84% 4.69% 4.25% 1.44% 3.06% 8.55% -
  Horiz. % 129.85% 123.85% 118.31% 113.48% 111.87% 108.55% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.45 % 8.20 % 6.45 % 6.83 % 9.28 % 13.71 % -18.36 % -
  QoQ % -9.15% 27.13% -5.56% -26.40% -32.31% 174.67% -
  Horiz. % -40.58% -44.66% -35.13% -37.20% -50.54% -74.67% 100.00%
ROE 23.22 % 29.24 % 18.21 % 16.79 % 22.70 % 32.28 % -18.76 % -
  QoQ % -20.59% 60.57% 8.46% -26.04% -29.68% 272.07% -
  Horiz. % -123.77% -155.86% -97.07% -89.50% -121.00% -172.07% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 221.80 260.38 189.42 156.79 154.22 143.81 58.49 142.59%
  QoQ % -14.82% 37.46% 20.81% 1.67% 7.24% 145.87% -
  Horiz. % 379.21% 445.17% 323.85% 268.06% 263.67% 245.87% 100.00%
EPS 17.24 20.72 12.32 10.89 14.52 20.04 -10.73 -
  QoQ % -16.80% 68.18% 13.13% -25.00% -27.54% 286.77% -
  Horiz. % -160.67% -193.10% -114.82% -101.49% -135.32% -186.77% 100.00%
DPS 2.40 0.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 100.00% - - - -
NAPS 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 18.97%
  QoQ % 4.84% 4.69% 4.25% 1.44% 3.06% 8.55% -
  Horiz. % 129.85% 123.85% 118.31% 113.48% 111.87% 108.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 221.80 260.38 189.42 156.79 154.22 143.81 58.49 142.59%
  QoQ % -14.82% 37.46% 20.81% 1.67% 7.24% 145.87% -
  Horiz. % 379.21% 445.17% 323.85% 268.06% 263.67% 245.87% 100.00%
EPS 17.24 20.72 12.32 10.89 14.52 20.04 -10.73 -
  QoQ % -16.80% 68.18% 13.13% -25.00% -27.54% 286.77% -
  Horiz. % -160.67% -193.10% -114.82% -101.49% -135.32% -186.77% 100.00%
DPS 2.40 0.00 3.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 100.00% - - - -
NAPS 0.7425 0.7082 0.6765 0.6489 0.6397 0.6207 0.5718 18.97%
  QoQ % 4.84% 4.69% 4.25% 1.44% 3.06% 8.55% -
  Horiz. % 129.85% 123.85% 118.31% 113.48% 111.87% 108.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.3200 1.0500 0.8850 0.8300 0.4050 0.2550 0.2700 -
P/RPS 0.60 0.40 0.47 0.53 0.26 0.18 0.46 19.32%
  QoQ % 50.00% -14.89% -11.32% 103.85% 44.44% -60.87% -
  Horiz. % 130.43% 86.96% 102.17% 115.22% 56.52% 39.13% 100.00%
P/EPS 7.66 5.07 7.18 7.62 2.79 1.27 -2.52 -
  QoQ % 51.08% -29.39% -5.77% 173.12% 119.69% 150.40% -
  Horiz. % -303.97% -201.19% -284.92% -302.38% -110.71% -50.40% 100.00%
EY 13.06 19.72 13.92 13.13 35.85 78.58 -39.73 -
  QoQ % -33.77% 41.67% 6.02% -63.38% -54.38% 297.79% -
  Horiz. % -32.87% -49.64% -35.04% -33.05% -90.23% -197.79% 100.00%
DY 1.82 0.00 3.39 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.69% 0.00% 100.00% - - - -
P/NAPS 1.78 1.48 1.31 1.28 0.63 0.41 0.47 142.38%
  QoQ % 20.27% 12.98% 2.34% 103.17% 53.66% -12.77% -
  Horiz. % 378.72% 314.89% 278.72% 272.34% 134.04% 87.23% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 27/11/19 04/09/19 23/05/19 21/02/19 29/11/18 21/08/18 -
Price 1.1500 1.2700 0.9350 0.6800 0.8450 0.2950 0.2750 -
P/RPS 0.52 0.49 0.49 0.43 0.55 0.21 0.47 6.95%
  QoQ % 6.12% 0.00% 13.95% -21.82% 161.90% -55.32% -
  Horiz. % 110.64% 104.26% 104.26% 91.49% 117.02% 44.68% 100.00%
P/EPS 6.67 6.13 7.59 6.24 5.82 1.47 -2.56 -
  QoQ % 8.81% -19.24% 21.63% 7.22% 295.92% 157.42% -
  Horiz. % -260.55% -239.45% -296.48% -243.75% -227.34% -57.42% 100.00%
EY 14.99 16.31 13.18 16.02 17.18 67.92 -39.01 -
  QoQ % -8.09% 23.75% -17.73% -6.75% -74.71% 274.11% -
  Horiz. % -38.43% -41.81% -33.79% -41.07% -44.04% -174.11% 100.00%
DY 2.09 0.00 3.21 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.11% 0.00% 100.00% - - - -
P/NAPS 1.55 1.79 1.38 1.05 1.32 0.48 0.48 118.00%
  QoQ % -13.41% 29.71% 31.43% -20.45% 175.00% 0.00% -
  Horiz. % 322.92% 372.92% 287.50% 218.75% 275.00% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS