Highlights

[CARIMIN] YoY Annualized Quarter Result on 2018-03-31 [#3]

Stock [CARIMIN]: CARIMIN PETROLEUM BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -56.97%    YoY -     -56.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 417,189 366,701 119,813 116,210 133,981 199,089 - -
  YoY % 13.77% 206.06% 3.10% -13.26% -32.70% 0.00% -
  Horiz. % 209.55% 184.19% 60.18% 58.37% 67.30% 100.00% -
PBT 25,894 26,413 -11,309 -6,122 9,789 23,192 - -
  YoY % -1.96% 333.55% -84.71% -162.54% -57.79% 0.00% -
  Horiz. % 111.65% 113.89% -48.76% -26.40% 42.21% 100.00% -
Tax -5,228 -1,356 -858 -1,068 -5,642 -5,077 - -
  YoY % -285.55% -57.92% 19.60% 81.07% -11.13% 0.00% -
  Horiz. % 102.97% 26.71% 16.91% 21.03% 111.13% 100.00% -
NP 20,666 25,057 -12,168 -7,190 4,146 18,114 - -
  YoY % -17.52% 305.93% -69.22% -273.41% -77.11% 0.00% -
  Horiz. % 114.09% 138.33% -67.17% -39.70% 22.89% 100.00% -
NP to SH 23,182 25,480 -12,193 -7,813 4,148 18,114 - -
  YoY % -9.02% 308.97% -56.06% -288.36% -77.10% 0.00% -
  Horiz. % 127.98% 140.66% -67.31% -43.13% 22.90% 100.00% -
Tax Rate 20.19 % 5.13 % - % - % 57.64 % 21.89 % - % -
  YoY % 293.57% 0.00% 0.00% 0.00% 163.32% 0.00% -
  Horiz. % 92.23% 23.44% 0.00% 0.00% 263.32% 100.00% -
Total Cost 396,522 341,644 131,981 123,401 129,834 180,974 - -
  YoY % 16.06% 158.86% 6.95% -4.96% -28.26% 0.00% -
  Horiz. % 219.10% 188.78% 72.93% 68.19% 71.74% 100.00% -
Net Worth 167,994 151,763 149,681 157,212 162,755 204,853 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,742 - - - - 3,118 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 16.14 % - % - % - % - % 17.21 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.78% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 167,994 151,763 149,681 157,212 162,755 204,853 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.95 % 6.83 % -10.16 % -6.19 % 3.09 % 9.10 % - % -
  YoY % -27.53% 167.22% -64.14% -300.32% -66.04% 0.00% -
  Horiz. % 54.40% 75.05% -111.65% -68.02% 33.96% 100.00% -
ROE 13.80 % 16.79 % -8.15 % -4.97 % 2.55 % 8.84 % - % -
  YoY % -17.81% 306.01% -63.98% -294.90% -71.15% 0.00% -
  Horiz. % 156.11% 189.93% -92.19% -56.22% 28.85% 100.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 178.38 156.79 51.23 49.69 57.29 85.13 - -
  YoY % 13.77% 206.05% 3.10% -13.27% -32.70% 0.00% -
  Horiz. % 209.54% 184.18% 60.18% 58.37% 67.30% 100.00% -
EPS 9.91 10.89 -5.21 -3.35 1.77 8.09 - -
  YoY % -9.00% 309.02% -55.52% -289.27% -78.12% 0.00% -
  Horiz. % 122.50% 134.61% -64.40% -41.41% 21.88% 100.00% -
DPS 1.60 0.00 0.00 0.00 0.00 1.33 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.30% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7183 0.6489 0.6400 0.6722 0.6959 0.8759 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Adjusted Per Share Value based on latest NOSH - 233,878
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 178.38 156.79 51.23 49.69 57.29 85.13 - -
  YoY % 13.77% 206.05% 3.10% -13.27% -32.70% 0.00% -
  Horiz. % 209.54% 184.18% 60.18% 58.37% 67.30% 100.00% -
EPS 9.91 10.89 -5.21 -3.35 1.77 8.09 - -
  YoY % -9.00% 309.02% -55.52% -289.27% -78.12% 0.00% -
  Horiz. % 122.50% 134.61% -64.40% -41.41% 21.88% 100.00% -
DPS 1.60 0.00 0.00 0.00 0.00 1.33 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.30% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7183 0.6489 0.6400 0.6722 0.6959 0.8759 - -
  YoY % 10.70% 1.39% -4.79% -3.41% -20.55% 0.00% -
  Horiz. % 82.01% 74.08% 73.07% 76.74% 79.45% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.5350 0.8300 0.3150 0.3250 0.4850 0.9500 0.0000 -
P/RPS 0.30 0.53 0.61 0.65 0.85 1.12 0.00 -
  YoY % -43.40% -13.11% -6.15% -23.53% -24.11% 0.00% -
  Horiz. % 26.79% 47.32% 54.46% 58.04% 75.89% 100.00% -
P/EPS 5.40 7.62 -6.04 -9.73 27.35 12.27 0.00 -
  YoY % -29.13% 226.16% 37.92% -135.58% 122.90% 0.00% -
  Horiz. % 44.01% 62.10% -49.23% -79.30% 222.90% 100.00% -
EY 18.53 13.13 -16.55 -10.28 3.66 8.15 0.00 -
  YoY % 41.13% 179.34% -60.99% -380.87% -55.09% 0.00% -
  Horiz. % 227.36% 161.10% -203.07% -126.13% 44.91% 100.00% -
DY 2.99 0.00 0.00 0.00 0.00 1.40 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 213.57% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 1.28 0.49 0.48 0.70 1.08 0.00 -
  YoY % -42.19% 161.22% 2.08% -31.43% -35.19% 0.00% -
  Horiz. % 68.52% 118.52% 45.37% 44.44% 64.81% 100.00% -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 23/05/19 - 25/05/17 23/05/16 20/05/15 - -
Price 0.7950 0.6800 0.2900 0.3150 0.4500 1.0100 0.0000 -
P/RPS 0.45 0.43 0.57 0.63 0.79 1.19 0.00 -
  YoY % 4.65% -24.56% -9.52% -20.25% -33.61% 0.00% -
  Horiz. % 37.82% 36.13% 47.90% 52.94% 66.39% 100.00% -
P/EPS 8.02 6.24 -5.56 -9.43 25.37 13.04 0.00 -
  YoY % 28.53% 212.23% 41.04% -137.17% 94.56% 0.00% -
  Horiz. % 61.50% 47.85% -42.64% -72.32% 194.56% 100.00% -
EY 12.47 16.02 -17.98 -10.61 3.94 7.67 0.00 -
  YoY % -22.16% 189.10% -69.46% -369.29% -48.63% 0.00% -
  Horiz. % 162.58% 208.87% -234.42% -138.33% 51.37% 100.00% -
DY 2.01 0.00 0.00 0.00 0.00 1.32 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.27% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.11 1.05 0.45 0.47 0.65 1.15 0.00 -
  YoY % 5.71% 133.33% -4.26% -27.69% -43.48% 0.00% -
  Horiz. % 96.52% 91.30% 39.13% 40.87% 56.52% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS