Highlights

[CARIMIN] QoQ Cumulative 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 -     12.55%    YoY -     308.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 259,372 152,243 443,005 275,026 180,342 84,087 136,790 53.02%
  QoQ % 70.37% -65.63% 61.08% 52.50% 114.47% -38.53% -
  Horiz. % 189.61% 111.30% 323.86% 201.06% 131.84% 61.47% 100.00%
PBT 22,016 14,126 31,093 19,810 16,970 11,643 -24,359 -
  QoQ % 55.85% -54.57% 56.96% 16.74% 45.75% 147.80% -
  Horiz. % -90.38% -57.99% -127.64% -81.33% -69.67% -47.80% 100.00%
Tax -2,691 -1,638 -2,521 -1,017 -227 -114 -761 131.57%
  QoQ % -64.29% 35.03% -147.89% -348.02% -99.12% 85.02% -
  Horiz. % 353.61% 215.24% 331.27% 133.64% 29.83% 14.98% 100.00%
NP 19,325 12,488 28,572 18,793 16,743 11,529 -25,120 -
  QoQ % 54.75% -56.29% 52.04% 12.24% 45.23% 145.90% -
  Horiz. % -76.93% -49.71% -113.74% -74.81% -66.65% -45.90% 100.00%
NP to SH 20,159 12,108 28,816 19,110 16,979 11,716 -25,087 -
  QoQ % 66.49% -57.98% 50.79% 12.55% 44.92% 146.70% -
  Horiz. % -80.36% -48.26% -114.86% -76.17% -67.68% -46.70% 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 240,047 139,755 414,433 256,233 163,599 72,558 161,910 29.93%
  QoQ % 71.76% -66.28% 61.74% 56.62% 125.47% -55.19% -
  Horiz. % 148.26% 86.32% 255.97% 158.26% 101.04% 44.81% 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 2,806 - 7,016 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 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 11.61 % 7.31 % 18.21 % 12.59 % 11.35 % 8.07 % -18.76 % -
  QoQ % 58.82% -59.86% 44.64% 10.93% 40.64% 143.02% -
  Horiz. % -61.89% -38.97% -97.07% -67.11% -60.50% -43.02% 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 110.90 65.10 189.42 117.59 77.11 35.95 58.49 53.01%
  QoQ % 70.35% -65.63% 61.09% 52.50% 114.49% -38.54% -
  Horiz. % 189.61% 111.30% 323.85% 201.04% 131.83% 61.46% 100.00%
EPS 8.62 5.18 12.32 8.17 7.26 5.01 -10.73 -
  QoQ % 66.41% -57.95% 50.80% 12.53% 44.91% 146.69% -
  Horiz. % -80.34% -48.28% -114.82% -76.14% -67.66% -46.69% 100.00%
DPS 1.20 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. % 40.00% 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 110.90 65.10 189.42 117.59 77.11 35.95 58.49 53.01%
  QoQ % 70.35% -65.63% 61.09% 52.50% 114.49% -38.54% -
  Horiz. % 189.61% 111.30% 323.85% 201.04% 131.83% 61.46% 100.00%
EPS 8.62 5.18 12.32 8.17 7.26 5.01 -10.73 -
  QoQ % 66.41% -57.95% 50.80% 12.53% 44.91% 146.69% -
  Horiz. % -80.34% -48.28% -114.82% -76.14% -67.66% -46.69% 100.00%
DPS 1.20 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. % 40.00% 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 1.19 1.61 0.47 0.71 0.53 0.71 0.46 88.12%
  QoQ % -26.09% 242.55% -33.80% 33.96% -25.35% 54.35% -
  Horiz. % 258.70% 350.00% 102.17% 154.35% 115.22% 154.35% 100.00%
P/EPS 15.31 20.28 7.18 10.16 5.58 5.09 -2.52 -
  QoQ % -24.51% 182.45% -29.33% 82.08% 9.63% 301.98% -
  Horiz. % -607.54% -804.76% -284.92% -403.17% -221.43% -201.98% 100.00%
EY 6.53 4.93 13.92 9.84 17.93 19.64 -39.73 -
  QoQ % 32.45% -64.58% 41.46% -45.12% -8.71% 149.43% -
  Horiz. % -16.44% -12.41% -35.04% -24.77% -45.13% -49.43% 100.00%
DY 0.91 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. % 26.84% 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 1.04 1.95 0.49 0.58 1.10 0.82 0.47 69.56%
  QoQ % -46.67% 297.96% -15.52% -47.27% 34.15% 74.47% -
  Horiz. % 221.28% 414.89% 104.26% 123.40% 234.04% 174.47% 100.00%
P/EPS 13.34 24.53 7.59 8.32 11.64 5.89 -2.56 -
  QoQ % -45.62% 223.19% -8.77% -28.52% 97.62% 330.08% -
  Horiz. % -521.09% -958.20% -296.48% -325.00% -454.69% -230.08% 100.00%
EY 7.50 4.08 13.18 12.02 8.59 16.98 -39.01 -
  QoQ % 83.82% -69.04% 9.65% 39.93% -49.41% 143.53% -
  Horiz. % -19.23% -10.46% -33.79% -30.81% -22.02% -43.53% 100.00%
DY 1.04 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. % 32.40% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

328  239  542  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175-0.015 
 LAMBO 0.0350.00 
 MMAG-WB 0.145-0.025 
 PERMAJU 0.215+0.015 
 KANGER 0.25-0.01 
 FINTEC 0.105+0.005 
 VERTICE 0.375+0.095 
 MMAG 0.96-0.04 
 CME 0.10-0.01 
 SAPNRG 0.110.00 

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!
PARTNERS & BROKERS