Highlights

[CARIMIN] QoQ TTM 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 -     175.00%    YoY -     141.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 522,035 511,161 443,005 321,956 252,145 196,143 136,790 143.62%
  QoQ % 2.13% 15.38% 37.60% 27.69% 28.55% 43.39% -
  Horiz. % 381.63% 373.68% 323.86% 235.37% 184.33% 143.39% 100.00%
PBT 36,139 33,576 31,093 3,933 -4,021 -12,644 -24,358 -
  QoQ % 7.63% 7.99% 690.57% 197.81% 68.20% 48.09% -
  Horiz. % -148.37% -137.84% -127.65% -16.15% 16.51% 51.91% 100.00%
Tax -4,984 -4,044 -2,520 -1,134 -534 -765 -763 248.24%
  QoQ % -23.24% -60.48% -122.22% -112.36% 30.20% -0.26% -
  Horiz. % 653.21% 530.01% 330.28% 148.62% 69.99% 100.26% 100.00%
NP 31,155 29,532 28,573 2,799 -4,555 -13,409 -25,121 -
  QoQ % 5.50% 3.36% 920.83% 161.45% 66.03% 46.62% -
  Horiz. % -124.02% -117.56% -113.74% -11.14% 18.13% 53.38% 100.00%
NP to SH 31,996 29,209 28,817 3,168 -4,224 -13,094 -25,087 -
  QoQ % 9.54% 1.36% 809.63% 175.00% 67.74% 47.81% -
  Horiz. % -127.54% -116.43% -114.87% -12.63% 16.84% 52.19% 100.00%
Tax Rate 13.79 % 12.04 % 8.10 % 28.83 % - % - % - % -
  QoQ % 14.53% 48.64% -71.90% 0.00% 0.00% 0.00% -
  Horiz. % 47.83% 41.76% 28.10% 100.00% - - -
Total Cost 490,880 481,629 414,432 319,157 256,700 209,552 161,911 109.05%
  QoQ % 1.92% 16.21% 29.85% 24.33% 22.50% 29.42% -
  Horiz. % 303.18% 297.47% 255.96% 197.12% 158.54% 129.42% 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 6,548 3,742 3,742 0 0 0 0 -
  QoQ % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 100.00% 100.00% - - - -
Div Payout % 20.47 % 12.81 % 12.99 % - % - % - % - % -
  QoQ % 59.80% -1.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.58% 98.61% 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 5.97 % 5.78 % 6.45 % 0.87 % -1.81 % -6.84 % -18.36 % -
  QoQ % 3.29% -10.39% 641.38% 148.07% 73.54% 62.75% -
  Horiz. % -32.52% -31.48% -35.13% -4.74% 9.86% 37.25% 100.00%
ROE 18.43 % 17.63 % 18.21 % 2.09 % -2.82 % -9.02 % -18.76 % -
  QoQ % 4.54% -3.19% 771.29% 174.11% 68.74% 51.92% -
  Horiz. % -98.24% -93.98% -97.07% -11.14% 15.03% 48.08% 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 223.21 218.56 189.42 137.66 107.81 83.87 58.49 143.61%
  QoQ % 2.13% 15.38% 37.60% 27.69% 28.54% 43.39% -
  Horiz. % 381.62% 373.67% 323.85% 235.36% 184.32% 143.39% 100.00%
EPS 13.68 12.49 12.32 1.35 -1.81 -5.60 -10.73 -
  QoQ % 9.53% 1.38% 812.59% 174.59% 67.68% 47.81% -
  Horiz. % -127.49% -116.40% -114.82% -12.58% 16.87% 52.19% 100.00%
DPS 2.80 1.60 1.60 0.00 0.00 0.00 0.00 -
  QoQ % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 100.00% 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 223.21 218.56 189.42 137.66 107.81 83.87 58.49 143.61%
  QoQ % 2.13% 15.38% 37.60% 27.69% 28.54% 43.39% -
  Horiz. % 381.62% 373.67% 323.85% 235.36% 184.32% 143.39% 100.00%
EPS 13.68 12.49 12.32 1.35 -1.81 -5.60 -10.73 -
  QoQ % 9.53% 1.38% 812.59% 174.59% 67.68% 47.81% -
  Horiz. % -127.49% -116.40% -114.82% -12.58% 16.87% 52.19% 100.00%
DPS 2.80 1.60 1.60 0.00 0.00 0.00 0.00 -
  QoQ % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 175.00% 100.00% 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 0.59 0.48 0.47 0.60 0.38 0.30 0.46 18.00%
  QoQ % 22.92% 2.13% -21.67% 57.89% 26.67% -34.78% -
  Horiz. % 128.26% 104.35% 102.17% 130.43% 82.61% 65.22% 100.00%
P/EPS 9.65 8.41 7.18 61.27 -22.42 -4.55 -2.52 -
  QoQ % 14.74% 17.13% -88.28% 373.28% -392.75% -80.56% -
  Horiz. % -382.94% -333.73% -284.92% -2,431.35% 889.68% 180.56% 100.00%
EY 10.36 11.89 13.92 1.63 -4.46 -21.96 -39.73 -
  QoQ % -12.87% -14.58% 753.99% 136.55% 79.69% 44.73% -
  Horiz. % -26.08% -29.93% -35.04% -4.10% 11.23% 55.27% 100.00%
DY 2.12 1.52 1.81 0.00 0.00 0.00 0.00 -
  QoQ % 39.47% -16.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.13% 83.98% 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 1.2400 1.2700 0.9300 0.6800 0.8450 0.3000 0.2750 -
P/RPS 0.56 0.58 0.49 0.49 0.78 0.36 0.47 12.35%
  QoQ % -3.45% 18.37% 0.00% -37.18% 116.67% -23.40% -
  Horiz. % 119.15% 123.40% 104.26% 104.26% 165.96% 76.60% 100.00%
P/EPS 9.06 10.17 7.55 50.20 -46.79 -5.36 -2.56 -
  QoQ % -10.91% 34.70% -84.96% 207.29% -772.95% -109.38% -
  Horiz. % -353.91% -397.27% -294.92% -1,960.94% 1,827.73% 209.38% 100.00%
EY 11.03 9.83 13.25 1.99 -2.14 -18.66 -39.01 -
  QoQ % 12.21% -25.81% 565.83% 192.99% 88.53% 52.17% -
  Horiz. % -28.27% -25.20% -33.97% -5.10% 5.49% 47.83% 100.00%
DY 2.26 1.26 1.72 0.00 0.00 0.00 0.00 -
  QoQ % 79.37% -26.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.40% 73.26% 100.00% - - - -
P/NAPS 1.67 1.79 1.37 1.05 1.32 0.48 0.48 129.09%
  QoQ % -6.70% 30.66% 30.48% -20.45% 175.00% 0.00% -
  Horiz. % 347.92% 372.92% 285.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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