Highlights

[CARIMIN] QoQ TTM Result on 2019-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     1.36%    YoY -     323.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 373,776 480,871 522,035 511,161 443,005 321,956 252,145 30.04%
  QoQ % -22.27% -7.89% 2.13% 15.38% 37.60% 27.69% -
  Horiz. % 148.24% 190.71% 207.04% 202.73% 175.69% 127.69% 100.00%
PBT 17,596 30,703 36,139 33,576 31,093 3,933 -4,021 -
  QoQ % -42.69% -15.04% 7.63% 7.99% 690.57% 197.81% -
  Horiz. % -437.60% -763.57% -898.76% -835.02% -773.27% -97.81% 100.00%
Tax -6,808 -5,422 -4,984 -4,044 -2,520 -1,134 -534 446.59%
  QoQ % -25.56% -8.79% -23.24% -60.48% -122.22% -112.36% -
  Horiz. % 1,274.91% 1,015.36% 933.33% 757.30% 471.91% 212.36% 100.00%
NP 10,788 25,281 31,155 29,532 28,573 2,799 -4,555 -
  QoQ % -57.33% -18.85% 5.50% 3.36% 920.83% 161.45% -
  Horiz. % -236.84% -555.02% -683.97% -648.34% -627.29% -61.45% 100.00%
NP to SH 12,177 27,093 31,996 29,209 28,817 3,168 -4,224 -
  QoQ % -55.05% -15.32% 9.54% 1.36% 809.63% 175.00% -
  Horiz. % -288.28% -641.41% -757.48% -691.50% -682.22% -75.00% 100.00%
Tax Rate 38.69 % 17.66 % 13.79 % 12.04 % 8.10 % 28.83 % - % -
  QoQ % 119.08% 28.06% 14.53% 48.64% -71.90% 0.00% -
  Horiz. % 134.20% 61.26% 47.83% 41.76% 28.10% 100.00% -
Total Cost 362,988 455,590 490,880 481,629 414,432 319,157 256,700 26.01%
  QoQ % -20.33% -7.19% 1.92% 16.21% 29.85% 24.33% -
  Horiz. % 141.41% 177.48% 191.23% 187.62% 161.45% 124.33% 100.00%
Net Worth 162,638 167,994 173,654 165,632 158,218 151,763 149,611 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,806 6,548 6,548 3,742 3,742 0 0 -
  QoQ % -57.14% 0.00% 75.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 175.00% 175.00% 100.00% 100.00% - -
Div Payout % 23.05 % 24.17 % 20.47 % 12.81 % 12.99 % - % - % -
  QoQ % -4.63% 18.08% 59.80% -1.39% 0.00% 0.00% -
  Horiz. % 177.44% 186.07% 157.58% 98.61% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 162,638 167,994 173,654 165,632 158,218 151,763 149,611 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.89 % 5.26 % 5.97 % 5.78 % 6.45 % 0.87 % -1.81 % -
  QoQ % -45.06% -11.89% 3.29% -10.39% 641.38% 148.07% -
  Horiz. % -159.67% -290.61% -329.83% -319.34% -356.35% -48.07% 100.00%
ROE 7.49 % 16.13 % 18.43 % 17.63 % 18.21 % 2.09 % -2.82 % -
  QoQ % -53.56% -12.48% 4.54% -3.19% 771.29% 174.11% -
  Horiz. % -265.60% -571.99% -653.55% -625.18% -645.74% -74.11% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 159.82 205.61 223.21 218.56 189.42 137.66 107.81 30.04%
  QoQ % -22.27% -7.88% 2.13% 15.38% 37.60% 27.69% -
  Horiz. % 148.24% 190.72% 207.04% 202.73% 175.70% 127.69% 100.00%
EPS 5.21 11.58 13.68 12.49 12.32 1.35 -1.81 -
  QoQ % -55.01% -15.35% 9.53% 1.38% 812.59% 174.59% -
  Horiz. % -287.85% -639.78% -755.80% -690.06% -680.66% -74.59% 100.00%
DPS 1.20 2.80 2.80 1.60 1.60 0.00 0.00 -
  QoQ % -57.14% 0.00% 75.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 175.00% 175.00% 100.00% 100.00% - -
NAPS 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 159.82 205.61 223.21 218.56 189.42 137.66 107.81 30.04%
  QoQ % -22.27% -7.88% 2.13% 15.38% 37.60% 27.69% -
  Horiz. % 148.24% 190.72% 207.04% 202.73% 175.70% 127.69% 100.00%
EPS 5.21 11.58 13.68 12.49 12.32 1.35 -1.81 -
  QoQ % -55.01% -15.35% 9.53% 1.38% 812.59% 174.59% -
  Horiz. % -287.85% -639.78% -755.80% -690.06% -680.66% -74.59% 100.00%
DPS 1.20 2.80 2.80 1.60 1.60 0.00 0.00 -
  QoQ % -57.14% 0.00% 75.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 175.00% 175.00% 100.00% 100.00% - -
NAPS 0.6954 0.7183 0.7425 0.7082 0.6765 0.6489 0.6397 5.73%
  QoQ % -3.19% -3.26% 4.84% 4.69% 4.25% 1.44% -
  Horiz. % 108.71% 112.29% 116.07% 110.71% 105.75% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.6500 0.5350 1.3200 1.0500 0.8850 0.8300 0.4050 -
P/RPS 0.41 0.26 0.59 0.48 0.47 0.60 0.38 5.20%
  QoQ % 57.69% -55.93% 22.92% 2.13% -21.67% 57.89% -
  Horiz. % 107.89% 68.42% 155.26% 126.32% 123.68% 157.89% 100.00%
P/EPS 12.48 4.62 9.65 8.41 7.18 61.27 -22.42 -
  QoQ % 170.13% -52.12% 14.74% 17.13% -88.28% 373.28% -
  Horiz. % -55.66% -20.61% -43.04% -37.51% -32.02% -273.28% 100.00%
EY 8.01 21.65 10.36 11.89 13.92 1.63 -4.46 -
  QoQ % -63.00% 108.98% -12.87% -14.58% 753.99% 136.55% -
  Horiz. % -179.60% -485.43% -232.29% -266.59% -312.11% -36.55% 100.00%
DY 1.85 5.23 2.12 1.52 1.81 0.00 0.00 -
  QoQ % -64.63% 146.70% 39.47% -16.02% 0.00% 0.00% -
  Horiz. % 102.21% 288.95% 117.13% 83.98% 100.00% - -
P/NAPS 0.93 0.74 1.78 1.48 1.31 1.28 0.63 29.68%
  QoQ % 25.68% -58.43% 20.27% 12.98% 2.34% 103.17% -
  Horiz. % 147.62% 117.46% 282.54% 234.92% 207.94% 203.17% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 18/05/20 20/02/20 27/11/19 04/09/19 23/05/19 21/02/19 -
Price 0.6350 0.7950 1.2400 1.2700 0.9300 0.6800 0.8450 -
P/RPS 0.40 0.39 0.56 0.58 0.49 0.49 0.78 -35.96%
  QoQ % 2.56% -30.36% -3.45% 18.37% 0.00% -37.18% -
  Horiz. % 51.28% 50.00% 71.79% 74.36% 62.82% 62.82% 100.00%
P/EPS 12.20 6.86 9.06 10.17 7.55 50.20 -46.79 -
  QoQ % 77.84% -24.28% -10.91% 34.70% -84.96% 207.29% -
  Horiz. % -26.07% -14.66% -19.36% -21.74% -16.14% -107.29% 100.00%
EY 8.20 14.57 11.03 9.83 13.25 1.99 -2.14 -
  QoQ % -43.72% 32.09% 12.21% -25.81% 565.83% 192.99% -
  Horiz. % -383.18% -680.84% -515.42% -459.35% -619.16% -92.99% 100.00%
DY 1.89 3.52 2.26 1.26 1.72 0.00 0.00 -
  QoQ % -46.31% 55.75% 79.37% -26.74% 0.00% 0.00% -
  Horiz. % 109.88% 204.65% 131.40% 73.26% 100.00% - -
P/NAPS 0.91 1.11 1.67 1.79 1.37 1.05 1.32 -21.98%
  QoQ % -18.02% -33.53% -6.70% 30.66% 30.48% -20.45% -
  Horiz. % 68.94% 84.09% 126.52% 135.61% 103.79% 79.55% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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