Highlights

[CARIMIN] YoY Annualized Quarter Result on 2018-09-30 [#1]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     286.81%    YoY -     4,329.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 253,648 608,972 336,348 98,936 131,384 149,080 262,112 -0.55%
  YoY % -58.35% 81.05% 239.97% -24.70% -11.87% -43.12% -
  Horiz. % 96.77% 232.33% 128.32% 37.75% 50.13% 56.88% 100.00%
PBT 35,176 56,504 46,572 -284 7,084 28,672 29,716 2.85%
  YoY % -37.75% 21.33% 16,498.59% -104.01% -75.29% -3.51% -
  Horiz. % 118.37% 190.15% 156.72% -0.96% 23.84% 96.49% 100.00%
Tax -7,308 -6,552 -456 -448 -548 -14,260 -7,600 -0.65%
  YoY % -11.54% -1,336.84% -1.79% 18.25% 96.16% -87.63% -
  Horiz. % 96.16% 86.21% 6.00% 5.89% 7.21% 187.63% 100.00%
NP 27,868 49,952 46,116 -732 6,536 14,412 22,116 3.92%
  YoY % -44.21% 8.32% 6,400.00% -111.20% -54.65% -34.83% -
  Horiz. % 126.01% 225.86% 208.52% -3.31% 29.55% 65.17% 100.00%
NP to SH 27,708 48,432 46,864 -1,108 6,580 14,412 22,116 3.82%
  YoY % -42.79% 3.35% 4,329.60% -116.84% -54.34% -34.83% -
  Horiz. % 125.28% 218.99% 211.90% -5.01% 29.75% 65.17% 100.00%
Tax Rate 20.78 % 11.60 % 0.98 % - % 7.74 % 49.73 % 25.58 % -3.40%
  YoY % 79.14% 1,083.67% 0.00% 0.00% -84.44% 94.41% -
  Horiz. % 81.24% 45.35% 3.83% 0.00% 30.26% 194.41% 100.00%
Total Cost 225,780 559,020 290,232 99,668 124,848 134,668 239,996 -1.01%
  YoY % -59.61% 92.61% 191.20% -20.17% -7.29% -43.89% -
  Horiz. % 94.08% 232.93% 120.93% 41.53% 52.02% 56.11% 100.00%
Net Worth 170,333 165,632 145,168 158,522 165,557 163,223 112,946 7.08%
  YoY % 2.84% 14.10% -8.42% -4.25% 1.43% 44.51% -
  Horiz. % 150.81% 146.65% 128.53% 140.35% 146.58% 144.51% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 4,677 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 16.88 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 170,333 165,632 145,168 158,522 165,557 163,223 112,946 7.08%
  YoY % 2.84% 14.10% -8.42% -4.25% 1.43% 44.51% -
  Horiz. % 150.81% 146.65% 128.53% 140.35% 146.58% 144.51% 100.00%
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 173,177 5.13%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 35.05% -
  Horiz. % 135.05% 135.05% 135.05% 135.05% 135.05% 135.05% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.99 % 8.20 % 13.71 % -0.74 % 4.97 % 9.67 % 8.44 % 4.49%
  YoY % 34.02% -40.19% 1,952.70% -114.89% -48.60% 14.57% -
  Horiz. % 130.21% 97.16% 162.44% -8.77% 58.89% 114.57% 100.00%
ROE 16.27 % 29.24 % 32.28 % -0.70 % 3.97 % 8.83 % 19.58 % -3.04%
  YoY % -44.36% -9.42% 4,711.43% -117.63% -55.04% -54.90% -
  Horiz. % 83.09% 149.34% 164.86% -3.58% 20.28% 45.10% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 108.45 260.38 143.81 42.30 55.91 63.74 151.35 -5.40%
  YoY % -58.35% 81.06% 239.98% -24.34% -12.28% -57.89% -
  Horiz. % 71.66% 172.04% 95.02% 27.95% 36.94% 42.11% 100.00%
EPS 11.84 20.72 20.04 -0.48 2.80 6.16 12.76 -1.24%
  YoY % -42.86% 3.39% 4,275.00% -117.14% -54.55% -51.72% -
  Horiz. % 92.79% 162.38% 157.05% -3.76% 21.94% 48.28% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.7283 0.7082 0.6207 0.6778 0.7045 0.6979 0.6522 1.85%
  YoY % 2.84% 14.10% -8.42% -3.79% 0.95% 7.01% -
  Horiz. % 111.67% 108.59% 95.17% 103.93% 108.02% 107.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 233,878
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 108.45 260.38 143.81 42.30 55.91 63.74 112.07 -0.55%
  YoY % -58.35% 81.06% 239.98% -24.34% -12.28% -43.12% -
  Horiz. % 96.77% 232.34% 128.32% 37.74% 49.89% 56.88% 100.00%
EPS 11.84 20.72 20.04 -0.48 2.80 6.16 9.46 3.81%
  YoY % -42.86% 3.39% 4,275.00% -117.14% -54.55% -34.88% -
  Horiz. % 125.16% 219.03% 211.84% -5.07% 29.60% 65.12% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.7283 0.7082 0.6207 0.6778 0.7045 0.6979 0.4829 7.08%
  YoY % 2.84% 14.10% -8.42% -3.79% 0.95% 44.52% -
  Horiz. % 150.82% 146.66% 128.54% 140.36% 145.89% 144.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 - -
Price 0.5300 1.0500 0.2550 0.5500 0.3500 0.8200 0.0000 -
P/RPS 0.49 0.40 0.18 1.30 0.63 1.29 0.00 -
  YoY % 22.50% 122.22% -86.15% 106.35% -51.16% 0.00% -
  Horiz. % 37.98% 31.01% 13.95% 100.78% 48.84% 100.00% -
P/EPS 4.47 5.07 1.27 -116.09 12.49 13.31 0.00 -
  YoY % -11.83% 299.21% 101.09% -1,029.46% -6.16% 0.00% -
  Horiz. % 33.58% 38.09% 9.54% -872.20% 93.84% 100.00% -
EY 22.35 19.72 78.58 -0.86 8.00 7.51 0.00 -
  YoY % 13.34% -74.90% 9,237.21% -110.75% 6.52% 0.00% -
  Horiz. % 297.60% 262.58% 1,046.34% -11.45% 106.52% 100.00% -
DY 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.73 1.48 0.41 0.81 0.50 1.17 0.00 -
  YoY % -50.68% 260.98% -49.38% 62.00% -57.26% 0.00% -
  Horiz. % 62.39% 126.50% 35.04% 69.23% 42.74% 100.00% -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 29/11/18 27/11/17 22/11/16 26/11/15 20/11/14 -
Price 0.6550 1.2700 0.2950 0.3650 0.3100 0.7100 1.1500 -
P/RPS 0.60 0.49 0.21 0.86 0.55 1.11 0.76 -3.86%
  YoY % 22.45% 133.33% -75.58% 56.36% -50.45% 46.05% -
  Horiz. % 78.95% 64.47% 27.63% 113.16% 72.37% 146.05% 100.00%
P/EPS 5.53 6.13 1.47 -77.04 11.06 11.52 9.01 -7.81%
  YoY % -9.79% 317.01% 101.91% -796.56% -3.99% 27.86% -
  Horiz. % 61.38% 68.04% 16.32% -855.05% 122.75% 127.86% 100.00%
EY 18.09 16.31 67.92 -1.30 9.04 8.68 11.10 8.47%
  YoY % 10.91% -75.99% 5,324.62% -114.38% 4.15% -21.80% -
  Horiz. % 162.97% 146.94% 611.89% -11.71% 81.44% 78.20% 100.00%
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.90 1.79 0.48 0.54 0.44 1.02 1.76 -10.57%
  YoY % -49.72% 272.92% -11.11% 22.73% -56.86% -42.05% -
  Horiz. % 51.14% 101.70% 27.27% 30.68% 25.00% 57.95% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

297  354  593  1247 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.270.00 
 PNEPCB 0.375-0.005 
 PA 0.1750.00 
 JAKS 0.695+0.025 
 HSI-HDT 0.08-0.035 
 ISTONE 0.235-0.005 
 SAMAIDEN 1.80+0.12 
 DNEX 0.225+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