Highlights

[CARIMIN] YoY 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 -     173.49%    YoY -     4,329.60%
Quarter Report


View:


Show?  YoY % Horiz. %

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 63,412 152,243 84,087 24,734 32,846 37,270 65,528 -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 8,794 14,126 11,643 -71 1,771 7,168 7,429 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 -1,827 -1,638 -114 -112 -137 -3,565 -1,900 -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 6,967 12,488 11,529 -183 1,634 3,603 5,529 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 6,927 12,108 11,716 -277 1,645 3,603 5,529 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 56,445 139,755 72,558 24,917 31,212 33,667 59,999 -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 1,169 - - - - - - -
  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 4.07 % 7.31 % 8.07 % -0.17 % 0.99 % 2.21 % 4.90 % -3.04%
  YoY % -44.32% -9.42% 4,847.06% -117.17% -55.20% -54.90% -
  Horiz. % 83.06% 149.18% 164.69% -3.47% 20.20% 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 27.11 65.10 35.95 10.58 13.98 15.94 37.84 -5.40%
  YoY % -58.36% 81.08% 239.79% -24.32% -12.30% -57.88% -
  Horiz. % 71.64% 172.04% 95.01% 27.96% 36.95% 42.12% 100.00%
EPS 2.96 5.18 5.01 -0.12 0.70 1.54 3.19 -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 0.50 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 27.11 65.10 35.95 10.58 13.98 15.94 28.02 -0.55%
  YoY % -58.36% 81.08% 239.79% -24.32% -12.30% -43.11% -
  Horiz. % 96.75% 232.33% 128.30% 37.76% 49.89% 56.89% 100.00%
EPS 2.96 5.18 5.01 -0.12 0.70 1.54 2.36 3.84%
  YoY % -42.86% 3.39% 4,275.00% -117.14% -54.55% -34.75% -
  Horiz. % 125.42% 219.49% 212.29% -5.08% 29.66% 65.25% 100.00%
DPS 0.50 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 1.95 1.61 0.71 5.20 2.50 5.15 0.00 -
  YoY % 21.12% 126.76% -86.35% 108.00% -51.46% 0.00% -
  Horiz. % 37.86% 31.26% 13.79% 100.97% 48.54% 100.00% -
P/EPS 17.89 20.28 5.09 -464.38 49.97 53.23 0.00 -
  YoY % -11.79% 298.43% 101.10% -1,029.32% -6.12% 0.00% -
  Horiz. % 33.61% 38.10% 9.56% -872.40% 93.88% 100.00% -
EY 5.59 4.93 19.64 -0.22 2.00 1.88 0.00 -
  YoY % 13.39% -74.90% 9,027.27% -111.00% 6.38% 0.00% -
  Horiz. % 297.34% 262.23% 1,044.68% -11.70% 106.38% 100.00% -
DY 0.94 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 2.42 1.95 0.82 3.45 2.22 4.46 3.04 -3.73%
  YoY % 24.10% 137.80% -76.23% 55.41% -50.22% 46.71% -
  Horiz. % 79.61% 64.14% 26.97% 113.49% 73.03% 146.71% 100.00%
P/EPS 22.11 24.53 5.89 -308.18 44.26 46.09 36.02 -7.81%
  YoY % -9.87% 316.47% 101.91% -796.29% -3.97% 27.96% -
  Horiz. % 61.38% 68.10% 16.35% -855.58% 122.88% 127.96% 100.00%
EY 4.52 4.08 16.98 -0.32 2.26 2.17 2.78 8.43%
  YoY % 10.78% -75.97% 5,406.25% -114.16% 4.15% -21.94% -
  Horiz. % 162.59% 146.76% 610.79% -11.51% 81.29% 78.06% 100.00%
DY 0.76 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
 
 

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