Highlights

[CARIMIN] YoY Annualized Quarter Result on 2017-12-31 [#2]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -601.08%    YoY -     -312.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 518,744 360,684 129,976 128,338 157,024 237,008 - -
  YoY % 43.82% 177.50% 1.28% -18.27% -33.75% 0.00% -
  Horiz. % 218.87% 152.18% 54.84% 54.15% 66.25% 100.00% -
PBT 44,032 33,940 -6,736 -1,076 12,514 26,710 - -
  YoY % 29.73% 603.86% -526.02% -108.60% -53.15% 0.00% -
  Horiz. % 164.85% 127.07% -25.22% -4.03% 46.85% 100.00% -
Tax -5,382 -454 -908 -578 -7,676 -6,384 - -
  YoY % -1,085.46% 50.00% -57.09% 92.47% -20.24% 0.00% -
  Horiz. % 84.30% 7.11% 14.22% 9.05% 120.24% 100.00% -
NP 38,650 33,486 -7,644 -1,654 4,838 20,326 - -
  YoY % 15.42% 538.07% -362.15% -134.19% -76.20% 0.00% -
  Horiz. % 190.15% 164.74% -37.61% -8.14% 23.80% 100.00% -
NP to SH 40,318 33,958 -7,768 -1,884 4,840 20,326 - -
  YoY % 18.73% 537.15% -312.31% -138.93% -76.19% 0.00% -
  Horiz. % 198.36% 167.07% -38.22% -9.27% 23.81% 100.00% -
Tax Rate 12.22 % 1.34 % - % - % 61.34 % 23.90 % - % -
  YoY % 811.94% 0.00% 0.00% 0.00% 156.65% 0.00% -
  Horiz. % 51.13% 5.61% 0.00% 0.00% 256.65% 100.00% -
Total Cost 480,094 327,198 137,620 129,992 152,186 216,682 - -
  YoY % 46.73% 137.75% 5.87% -14.58% -29.77% 0.00% -
  Horiz. % 221.57% 151.00% 63.51% 59.99% 70.23% 100.00% -
Net Worth 173,654 149,611 154,920 162,124 162,124 217,717 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,613 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 13.92 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 173,654 149,611 154,920 162,124 162,124 217,717 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
NOSH 233,878 233,878 233,878 233,878 233,878 233,878 - -
  YoY % 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% -
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.45 % 9.28 % -5.88 % -1.29 % 3.08 % 8.58 % - % -
  YoY % -19.72% 257.82% -355.81% -141.88% -64.10% 0.00% -
  Horiz. % 86.83% 108.16% -68.53% -15.03% 35.90% 100.00% -
ROE 23.22 % 22.70 % -5.01 % -1.16 % 2.99 % 9.34 % - % -
  YoY % 2.29% 553.09% -331.90% -138.80% -67.99% 0.00% -
  Horiz. % 248.61% 243.04% -53.64% -12.42% 32.01% 100.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 221.80 154.22 55.57 54.87 67.14 101.34 - -
  YoY % 43.82% 177.52% 1.28% -18.28% -33.75% 0.00% -
  Horiz. % 218.87% 152.18% 54.84% 54.14% 66.25% 100.00% -
EPS 17.24 14.52 -3.32 -0.80 2.06 10.52 - -
  YoY % 18.73% 537.35% -315.00% -138.83% -80.42% 0.00% -
  Horiz. % 163.88% 138.02% -31.56% -7.60% 19.58% 100.00% -
DPS 2.40 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 0.7425 0.6397 0.6624 0.6932 0.6932 0.9309 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 221.80 154.22 55.57 54.87 67.14 101.34 - -
  YoY % 43.82% 177.52% 1.28% -18.28% -33.75% 0.00% -
  Horiz. % 218.87% 152.18% 54.84% 54.14% 66.25% 100.00% -
EPS 17.24 14.52 -3.32 -0.80 2.06 10.52 - -
  YoY % 18.73% 537.35% -315.00% -138.83% -80.42% 0.00% -
  Horiz. % 163.88% 138.02% -31.56% -7.60% 19.58% 100.00% -
DPS 2.40 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 0.7425 0.6397 0.6624 0.6932 0.6932 0.9309 - -
  YoY % 16.07% -3.43% -4.44% 0.00% -25.53% 0.00% -
  Horiz. % 79.76% 68.72% 71.16% 74.47% 74.47% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 1.3200 0.4050 0.3550 0.3200 0.7450 0.9250 0.0000 -
P/RPS 0.60 0.26 0.64 0.58 1.11 0.91 0.00 -
  YoY % 130.77% -59.38% 10.34% -47.75% 21.98% 0.00% -
  Horiz. % 65.93% 28.57% 70.33% 63.74% 121.98% 100.00% -
P/EPS 7.66 2.79 -10.69 -39.72 36.00 10.64 0.00 -
  YoY % 174.55% 126.10% 73.09% -210.33% 238.35% 0.00% -
  Horiz. % 71.99% 26.22% -100.47% -373.31% 338.35% 100.00% -
EY 13.06 35.85 -9.36 -2.52 2.78 9.40 0.00 -
  YoY % -63.57% 483.01% -271.43% -190.65% -70.43% 0.00% -
  Horiz. % 138.94% 381.38% -99.57% -26.81% 29.57% 100.00% -
DY 1.82 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 1.78 0.63 0.54 0.46 1.07 0.99 0.00 -
  YoY % 182.54% 16.67% 17.39% -57.01% 8.08% 0.00% -
  Horiz. % 179.80% 63.64% 54.55% 46.46% 108.08% 100.00% -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 23/02/18 27/02/17 22/02/16 16/02/15 - -
Price 1.1500 0.8450 0.3750 0.3500 0.5000 0.9900 0.0000 -
P/RPS 0.52 0.55 0.67 0.64 0.74 0.98 0.00 -
  YoY % -5.45% -17.91% 4.69% -13.51% -24.49% 0.00% -
  Horiz. % 53.06% 56.12% 68.37% 65.31% 75.51% 100.00% -
P/EPS 6.67 5.82 -11.29 -43.45 24.16 11.39 0.00 -
  YoY % 14.60% 151.55% 74.02% -279.84% 112.12% 0.00% -
  Horiz. % 58.56% 51.10% -99.12% -381.47% 212.12% 100.00% -
EY 14.99 17.18 -8.86 -2.30 4.14 8.78 0.00 -
  YoY % -12.75% 293.91% -285.22% -155.56% -52.85% 0.00% -
  Horiz. % 170.73% 195.67% -100.91% -26.20% 47.15% 100.00% -
DY 2.09 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 1.55 1.32 0.57 0.50 0.72 1.06 0.00 -
  YoY % 17.42% 131.58% 14.00% -30.56% -32.08% 0.00% -
  Horiz. % 146.23% 124.53% 53.77% 47.17% 67.92% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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