Highlights

[CARIMIN] QoQ TTM 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 -     67.74%    YoY -     42.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 511,161 443,005 321,956 252,145 196,143 136,790 118,219 165.17%
  QoQ % 15.38% 37.60% 27.69% 28.55% 43.39% 15.71% -
  Horiz. % 432.38% 374.73% 272.34% 213.29% 165.91% 115.71% 100.00%
PBT 33,576 31,093 3,933 -4,021 -12,644 -24,358 -7,521 -
  QoQ % 7.99% 690.57% 197.81% 68.20% 48.09% -223.87% -
  Horiz. % -446.43% -413.42% -52.29% 53.46% 168.12% 323.87% 100.00%
Tax -4,044 -2,520 -1,134 -534 -765 -763 -22 3,122.66%
  QoQ % -60.48% -122.22% -112.36% 30.20% -0.26% -3,368.18% -
  Horiz. % 18,381.82% 11,454.55% 5,154.55% 2,427.27% 3,477.27% 3,468.18% 100.00%
NP 29,532 28,573 2,799 -4,555 -13,409 -25,121 -7,543 -
  QoQ % 3.36% 920.83% 161.45% 66.03% 46.62% -233.04% -
  Horiz. % -391.52% -378.80% -37.11% 60.39% 177.77% 333.04% 100.00%
NP to SH 29,209 28,817 3,168 -4,224 -13,094 -25,087 -7,658 -
  QoQ % 1.36% 809.63% 175.00% 67.74% 47.81% -227.59% -
  Horiz. % -381.42% -376.30% -41.37% 55.16% 170.98% 327.59% 100.00%
Tax Rate 12.04 % 8.10 % 28.83 % - % - % - % - % -
  QoQ % 48.64% -71.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.76% 28.10% 100.00% - - - -
Total Cost 481,629 414,432 319,157 256,700 209,552 161,911 125,762 144.58%
  QoQ % 16.21% 29.85% 24.33% 22.50% 29.42% 28.74% -
  Horiz. % 382.97% 329.54% 253.78% 204.12% 166.63% 128.74% 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 3,742 3,742 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 12.81 % 12.99 % - % - % - % - % - % -
  QoQ % -1.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.61% 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 5.78 % 6.45 % 0.87 % -1.81 % -6.84 % -18.36 % -6.38 % -
  QoQ % -10.39% 641.38% 148.07% 73.54% 62.75% -187.77% -
  Horiz. % -90.60% -101.10% -13.64% 28.37% 107.21% 287.77% 100.00%
ROE 17.63 % 18.21 % 2.09 % -2.82 % -9.02 % -18.76 % -5.12 % -
  QoQ % -3.19% 771.29% 174.11% 68.74% 51.92% -266.41% -
  Horiz. % -344.34% -355.66% -40.82% 55.08% 176.17% 366.41% 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 218.56 189.42 137.66 107.81 83.87 58.49 50.55 165.16%
  QoQ % 15.38% 37.60% 27.69% 28.54% 43.39% 15.71% -
  Horiz. % 432.36% 374.72% 272.32% 213.27% 165.91% 115.71% 100.00%
EPS 12.49 12.32 1.35 -1.81 -5.60 -10.73 -3.27 -
  QoQ % 1.38% 812.59% 174.59% 67.68% 47.81% -228.13% -
  Horiz. % -381.96% -376.76% -41.28% 55.35% 171.25% 328.13% 100.00%
DPS 1.60 1.60 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 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 218.56 189.42 137.66 107.81 83.87 58.49 50.55 165.16%
  QoQ % 15.38% 37.60% 27.69% 28.54% 43.39% 15.71% -
  Horiz. % 432.36% 374.72% 272.32% 213.27% 165.91% 115.71% 100.00%
EPS 12.49 12.32 1.35 -1.81 -5.60 -10.73 -3.27 -
  QoQ % 1.38% 812.59% 174.59% 67.68% 47.81% -228.13% -
  Horiz. % -381.96% -376.76% -41.28% 55.35% 171.25% 328.13% 100.00%
DPS 1.60 1.60 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 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 0.48 0.47 0.60 0.38 0.30 0.46 0.62 -15.67%
  QoQ % 2.13% -21.67% 57.89% 26.67% -34.78% -25.81% -
  Horiz. % 77.42% 75.81% 96.77% 61.29% 48.39% 74.19% 100.00%
P/EPS 8.41 7.18 61.27 -22.42 -4.55 -2.52 -9.62 -
  QoQ % 17.13% -88.28% 373.28% -392.75% -80.56% 73.80% -
  Horiz. % -87.42% -74.64% -636.90% 233.06% 47.30% 26.20% 100.00%
EY 11.89 13.92 1.63 -4.46 -21.96 -39.73 -10.39 -
  QoQ % -14.58% 753.99% 136.55% 79.69% 44.73% -282.39% -
  Horiz. % -114.44% -133.97% -15.69% 42.93% 211.36% 382.39% 100.00%
DY 1.52 1.81 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -16.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.98% 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 23/05/18 -
Price 1.2700 0.9300 0.6800 0.8450 0.3000 0.2750 0.2900 -
P/RPS 0.58 0.49 0.49 0.78 0.36 0.47 0.57 1.17%
  QoQ % 18.37% 0.00% -37.18% 116.67% -23.40% -17.54% -
  Horiz. % 101.75% 85.96% 85.96% 136.84% 63.16% 82.46% 100.00%
P/EPS 10.17 7.55 50.20 -46.79 -5.36 -2.56 -8.86 -
  QoQ % 34.70% -84.96% 207.29% -772.95% -109.38% 71.11% -
  Horiz. % -114.79% -85.21% -566.59% 528.10% 60.50% 28.89% 100.00%
EY 9.83 13.25 1.99 -2.14 -18.66 -39.01 -11.29 -
  QoQ % -25.81% 565.83% 192.99% 88.53% 52.17% -245.53% -
  Horiz. % -87.07% -117.36% -17.63% 18.95% 165.28% 345.53% 100.00%
DY 1.26 1.72 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -26.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.26% 100.00% - - - - -
P/NAPS 1.79 1.37 1.05 1.32 0.48 0.48 0.45 150.84%
  QoQ % 30.66% 30.48% -20.45% 175.00% 0.00% 6.67% -
  Horiz. % 397.78% 304.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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